Stock 603267 BEIJING YUANLIU HONGYUAN ELECTRONIC TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.

Equities

603267

CNE100003LG3

Electrical Components & 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
34.64 CNY +6.13% Intraday chart for Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd. +4.24% -31.00%
Apr. 26 Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 25 Beijing Yuanliu Hongyuan Electronic 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 2026
Capitalization 1 8,484 29,805 41,642 23,415 11,611 7,998 - -
Enterprise Value (EV) 1 8,484 29,805 41,642 22,684 11,611 7,998 7,998 7,998
P/E ratio 19.5 x 61.3 x 50.3 x 29.1 x 42.5 x 21 x 11.1 x 12.3 x
Yield - - 0.22% 0.37% 0.7% - - -
Capitalization / Revenue - 17.5 x 17.3 x 9.36 x 6.93 x 3.83 x 2.9 x 2.67 x
EV / Revenue - 17.5 x 17.3 x 9.36 x 6.93 x 3.83 x 2.9 x 2.67 x
EV / EBITDA - - 41.7 x 23.7 x 30.3 x 12.9 x 7.81 x 8.62 x
EV / FCF - - 135,113,325 x - - - - -
FCF Yield - - 0% - - - - -
Price to Book - 11.5 x 12.6 x 5.87 x 2.79 x 1.76 x 1.45 x 1.4 x
Nbr of stocks (in thousands) 231,476 231,476 232,069 231,469 231,292 230,881 - -
Reference price 2 36.65 128.8 179.4 101.2 50.20 34.64 34.64 34.64
Announcement Date 3/19/20 3/25/21 2/23/22 3/17/23 3/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,700 2,403 2,502 1,676 2,086 2,762 2,991
EBITDA 1 - - 999 988.4 383.6 619.8 1,024 927.5
EBIT 1 - 573.8 966 935.2 312.3 438.7 837.9 746.1
Operating Margin - 33.75% 40.2% 37.38% 18.64% 21.03% 30.33% 24.94%
Earnings before Tax (EBT) 1 - 573.6 965.7 934.4 310.2 436.7 836.3 744
Net income 1 278.7 486.1 826.7 804.6 272.3 383.3 723 653.1
Net margin - 28.59% 34.4% 32.16% 16.25% 18.37% 26.17% 21.83%
EPS 2 1.880 2.100 3.570 3.480 1.180 1.650 3.110 2.810
Free Cash Flow - - 308.2 - - - - -
FCF margin - - 12.83% - - - - -
FCF Conversion (EBITDA) - - 30.85% - - - - -
FCF Conversion (Net income) - - 37.28% - - - - -
Dividend per Share - - 0.3900 0.3700 0.3500 - - -
Announcement Date 3/19/20 3/25/21 2/23/22 3/17/23 3/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 - 559.4 435.4 544.6
EBITDA - - - -
EBIT 1 - 154 117.9 139.6
Operating Margin - 27.53% 27.07% 25.63%
Earnings before Tax (EBT) 1 - - - 139.4
Net income 1 183 - - 121.3
Net margin - - - 22.27%
EPS 2 0.7900 0.5900 0.4400 0.5200
Dividend per Share 2 - - - -
Announcement Date 10/28/22 3/17/23 4/27/23 8/18/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - 732 - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - 308 - - - - -
ROE (net income / shareholders' equity) - 20.8% 27.5% 22% 6.65% 8.77% 13.1% 12.1%
ROA (Net income/ Total Assets) - 17.6% 22.1% - 5.11% 12% 13% -
Assets 1 - 2,758 3,742 - 5,329 3,194 5,562 -
Book Value Per Share 2 - 11.20 14.20 17.20 18.00 19.70 23.80 24.70
Cash Flow per Share 2 - 0.6600 2.300 1.540 2.000 1.350 1.420 1.940
Capex 1 - 164 225 229 89.5 65.9 70.3 126
Capex / Sales - 9.64% 9.35% 9.14% 5.34% 3.16% 2.55% 4.2%
Announcement Date 3/19/20 3/25/21 2/23/22 3/17/23 3/25/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
34.64 CNY
Average target price
61.45 CNY
Spread / Average Target
+77.40%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electrical Component

1st Jan change Capi.
BEIJING YUANLIU HONGYUAN ELECTRONIC TECHNOLOGY CO., LTD. Stock Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.
-31.00% 1.1B
TE CONNECTIVITY LTD. Stock TE Connectivity Ltd.
+1.65% 43.74B
FUJIKURA LTD. Stock Fujikura Ltd.
+151.54% 4.75B
XIAMEN FARATRONIC CO., LTD. Stock Xiamen Faratronic Co., Ltd.
+6.89% 3.08B
FANGDA CARBON NEW MATERIAL CO.,LTD Stock FangDa Carbon New Material Co.,Ltd
-2.48% 2.81B
MPI CORPORATION Stock MPI Corporation
+98.16% 1.25B
ACBEL POLYTECH INC. Stock AcBel Polytech Inc.
-2.92% 1.06B
TOYO TANSO CO., LTD. Stock Toyo Tanso Co., Ltd.
+63.85% 1.04B
NINGBO SUNRISE ELC TECHNOLOGY CO.,LTD Stock Ningbo Sunrise Elc Technology Co.,Ltd
-15.04% 911M
JIANGSU LETTALL ELECTRONIC CO.,LTD Stock Jiangsu Lettall Electronic Co.,Ltd
-20.06% 895M
Electrical Component
  1. Stock Market
  2. Equities
  3. 603267 Stock
  4. Financials Beijing Yuanliu Hongyuan Electronic Technology Co., Ltd.