CHANGCHUN UP OPTOTECH CO.,LTD. Financials Changchun UP Optotech Co.,Ltd.
Equities
002338
CNE100000K80
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.37 CNY | -1.26% |
|
+2.13% | -18.66% |
| Apr. 26 | Changchun Up Optotech Co.,Ltd. Proposes Final Dividend for 2023 | CI |
| Apr. 25 | Changchun UP Optotech Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,669 | 5,350 | 8,076 | 6,569 | - |
| Enterprise Value (EV) 1 | 5,669 | 5,350 | 8,076 | 6,569 | 6,569 |
| P/E ratio | 118 x | 63.7 x | 93.5 x | 35.3 x | 24.7 x |
| Yield | - | - | 0.07% | 0.29% | 0.4% |
| Capitalization / Revenue | - | - | 10.4 x | 5.15 x | 3.89 x |
| EV / Revenue | - | - | 10.4 x | 5.15 x | 3.89 x |
| EV / EBITDA | - | - | 47.1 x | 27.8 x | 20 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | 6.55 x | 4.58 x | 3.9 x |
| Nbr of stocks (in thousands) | 240,000 | 240,000 | 240,000 | 240,000 | - |
| Reference price 2 | 23.62 | 22.29 | 33.65 | 27.37 | 27.37 |
| Announcement Date | 2/28/22 | 2/27/23 | 2/29/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 773.5 | 1,276 | 1,687 |
| EBITDA 1 | - | - | 171.6 | 236.5 | 328 |
| EBIT 1 | - | - | 127 | 251 | 359.5 |
| Operating Margin | - | - | 16.42% | 19.67% | 21.31% |
| Earnings before Tax (EBT) 1 | - | - | 127.1 | 251 | 359.5 |
| Net income 1 | 49 | 83.86 | 86.64 | 185 | 266 |
| Net margin | - | - | 11.2% | 14.5% | 15.77% |
| EPS 2 | 0.2000 | 0.3500 | 0.3600 | 0.7750 | 1.110 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0250 | 0.0800 | 0.1100 |
| Announcement Date | 2/28/22 | 2/27/23 | 2/29/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 7.35% | 12.9% | 15.8% |
| ROA (Net income/ Total Assets) | - | - | 4.29% | 6.79% | 8.12% |
| Assets 1 | - | - | 2,021 | 2,725 | 3,276 |
| Book Value Per Share 2 | - | - | 5.140 | 5.970 | 7.030 |
| Cash Flow per Share 2 | - | - | 0.3900 | 0.6300 | 1.020 |
| Capex 1 | - | - | 52 | 39 | 41.5 |
| Capex / Sales | - | - | 6.72% | 3.06% | 2.46% |
| Announcement Date | 2/28/22 | 2/27/23 | 2/29/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
27.37
CNY
Average target price
40
CNY
Spread / Average Target
+46.15%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.66% | 906M | |
| +65.17% | 6.59B | |
| -4.91% | 3.36B | |
| +20.42% | 3.33B | |
| -11.91% | 2.1B | |
| -24.43% | 1.95B | |
| -1.56% | 1.77B | |
| -16.81% | 1.17B | |
| +6.59% | 1.02B | |
| -23.52% | 857M |
- Stock Market
- Equities
- 002338 Stock
- Financials Changchun UP Optotech Co.,Ltd.
