Stock 603516 BEIJING TRICOLOR TECHNOLOGY CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beijing Tricolor Technology Co., Ltd

Equities

603516

CNE100002SP1

Industrial Machinery & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
33.15 CNY +7.11% Intraday chart for Beijing Tricolor Technology Co., Ltd +24.86% +47.53%
Apr. 24 Beijing Tricolor Technology Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 17 Beijing Tricolor Technology Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 4,975 4,306 3,783 2,426 4,161 6,986 -
Enterprise Value (EV) 1 4,975 4,306 3,783 2,426 4,161 6,986 6,986
P/E ratio 43.7 x 33.6 x 45.1 x 81.9 x 250 x 69.1 x 48.8 x
Yield 0.79% - - - - - -
Capitalization / Revenue 13.4 x 8.92 x - - 8.34 x 9.16 x 6.99 x
EV / Revenue 13.4 x 8.92 x - - 8.34 x 9.16 x 6.99 x
EV / EBITDA 35.7 x 32.2 x - - 103 x 45.7 x 34.1 x
EV / FCF - 41,570,281 x - - - - -
FCF Yield - 0% - - - - -
Price to Book 5.98 x 4.2 x - - 4.17 x 5.34 x 4.81 x
Nbr of stocks (in thousands) 183,352 186,621 186,554 185,186 185,190 201,842 -
Reference price 2 27.14 23.07 20.28 13.10 22.47 33.15 33.15
Announcement Date 3/27/20 3/4/21 4/19/22 3/22/23 4/17/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 371.3 482.6 - - 499 763 1,000
EBITDA 1 139.2 133.8 - - 40.59 153 205
EBIT 1 123.8 125.1 - - 15.68 118 168
Operating Margin 33.35% 25.92% - - 3.14% 15.47% 16.8%
Earnings before Tax (EBT) 1 125.8 125.2 - - 15.34 118 168
Net income 1 114.2 128.3 83.11 29.32 17.48 89 126
Net margin 30.77% 26.58% - - 3.5% 11.66% 12.6%
EPS 2 0.6214 0.6857 0.4500 0.1600 0.0900 0.4800 0.6800
Free Cash Flow - 103.6 - - - - -
FCF margin - 21.46% - - - - -
FCF Conversion (EBITDA) - 77.4% - - - - -
FCF Conversion (Net income) - 80.73% - - - - -
Dividend per Share 0.2143 - - - - - -
Announcement Date 3/27/20 3/4/21 4/19/22 3/22/23 4/17/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - 104 - - - - -
ROE (net income / shareholders' equity) 14.5% 14% - - 1.67% 7.7% 9.9%
ROA (Net income/ Total Assets) 13.1% 11% - - - 5.3% 6.7%
Assets 1 874.8 1,164 - - - 1,679 1,881
Book Value Per Share 2 4.540 5.500 - - 5.390 6.210 6.890
Cash Flow per Share 2 0.0700 0.7700 - - 0.6500 -0.3000 -0.0700
Capex 1 132 41 - - 3.63 103 90
Capex / Sales 35.64% 8.5% - - 0.73% 13.5% 9%
Announcement Date 3/27/20 3/4/21 4/19/22 3/22/23 4/17/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
33.15 CNY
Average target price
33.67 CNY
Spread / Average Target
+1.57%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Testing & Measuring Equipment

1st Jan change Capi.
BEIJING TRICOLOR TECHNOLOGY CO., LTD Stock Beijing Tricolor Technology Co., Ltd
+47.53% 924M
SMC CORPORATION Stock SMC Corporation
+10.24% 33.07B
MKS INSTRUMENTS, INC. Stock MKS Instruments, Inc.
+19.69% 8.26B
COGNEX CORPORATION Stock Cognex Corporation
-0.79% 7.12B
BADGER METER, INC. Stock Badger Meter, Inc.
+20.33% 5.46B
WUHAN GUIDE INFRARED CO., LTD. Stock Wuhan Guide Infrared Co., Ltd.
-2.74% 4.19B
HORIBA, LTD. Stock HORIBA, Ltd.
+40.53% 3.97B
RENISHAW PLC Stock Renishaw plc
+16.55% 3.87B
INFICON HOLDING AG Stock INFICON Holding AG
+7.46% 3.5B
ESCO TECHNOLOGIES INC. Stock ESCO Technologies Inc.
-11.08% 2.68B
Testing & Measuring Equipment
  1. Stock Market
  2. Equities
  3. 603516 Stock
  4. Financials Beijing Tricolor Technology Co., Ltd