Stock 301282 CAMELOT ELECTRONICS TECHNOLOGY CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Camelot Electronics Technology Co.,Ltd.

Equities

301282

CNE100005JX7

Semiconductors

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
18.17 CNY +5.46% Intraday chart for Camelot Electronics Technology Co.,Ltd. +0.22% -27.29%
Apr. 25 Camelot Electronics Technology Co.,Ltd Approves the Cash Dividend for the Year 2023 CI
Apr. 24 Camelot Electronics Technology Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 3,970 3,777
Enterprise Value (EV) 1 3,213 3,225
P/E ratio 23.5 x 89.3 x
Yield 1.9% 0.4%
Capitalization / Revenue 2.65 x 2.84 x
EV / Revenue 2.15 x 2.42 x
EV / EBITDA 16.2 x 36.4 x
EV / FCF -15.8 x -43.7 x
FCF Yield -6.33% -2.29%
Price to Book 2.35 x 2.28 x
Nbr of stocks (in thousands) 151,140 151,140
Reference price 2 26.27 24.99
Announcement Date 3/29/23 3/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 527.8 609.4 792.1 1,328 1,496 1,331
EBITDA 1 62.89 82.85 133.4 166.7 198.1 88.67
EBIT 1 50.02 61.17 95.22 121.1 142.1 17.18
Operating Margin 9.48% 10.04% 12.02% 9.12% 9.5% 1.29%
Earnings before Tax (EBT) 1 46.59 52.42 77.62 106.5 154.6 39.07
Net income 1 39.69 49.15 67.4 100.3 141 42.41
Net margin 7.52% 8.06% 8.51% 7.55% 9.42% 3.19%
EPS - 0.4900 0.6065 0.8800 1.120 0.2800
Free Cash Flow 1 -33.23 -133.7 -3.133 47.82 -203.4 -73.87
FCF margin -6.3% -21.94% -0.4% 3.6% -13.59% -5.55%
FCF Conversion (EBITDA) - - - 28.69% - -
FCF Conversion (Net income) - - - 47.68% - -
Dividend per Share - 1.000 - - 0.5000 0.1000
Announcement Date 6/24/21 6/24/21 6/24/21 8/2/22 3/29/23 3/29/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 68.6 187 143 155 - -
Net Cash position 1 - - - - 758 552
Leverage (Debt/EBITDA) 1.091 x 2.26 x 1.071 x 0.9321 x - -
Free Cash Flow 1 -33.2 -134 -3.13 47.8 -203 -73.9
ROE (net income / shareholders' equity) 37.8% 24% 19.1% 20.9% 12.7% 2.53%
ROA (Net income/ Total Assets) 6.37% 5.14% 5.73% 5.65% 4.51% 0.42%
Assets 1 623.1 955.8 1,176 1,774 3,129 10,217
Book Value Per Share - 2.740 3.800 4.680 11.20 11.00
Cash Flow per Share - 0.1400 0.6000 - 3.390 3.250
Capex 1 98.2 118 77.7 84.9 151 214
Capex / Sales 18.6% 19.42% 9.81% 6.4% 10.08% 16.05%
Announcement Date 6/24/21 6/24/21 6/24/21 8/2/22 3/29/23 3/29/24
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Integrated Circuits

1st Jan change Capi.
CAMELOT ELECTRONICS TECHNOLOGY CO.,LTD. Stock Camelot Electronics Technology Co.,Ltd.
-27.29% 379M
MEDIATEK INC. Stock MediaTek Inc.
+21.67% 60.44B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-17.54% 14.87B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+14.70% 11.1B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+33.96% 9.54B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.69% 8.55B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-8.14% 8.34B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+41.27% 8.26B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-10.22% 7.75B
SHENNAN CIRCUIT COMPANY LIMITED Stock Shennan Circuit Company Limited
+26.68% 6.37B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 301282 Stock
  4. Financials Camelot Electronics Technology Co.,Ltd.