CHANGZHOU TENGLONG AUTOPARTSCO.,LTD. Financials Changzhou Tenglong AutoPartsCo.,Ltd.
Equities
603158
CNE1000022D8
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.14 CNY | +3.43% |
|
+11.97% | -16.43% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,283 | 4,316 | 3,480 | 4,780 | 3,995 | - |
| Enterprise Value (EV) 1 | 3,283 | 4,316 | 3,480 | 4,780 | 3,995 | 3,995 |
| P/E ratio | 27.1 x | 27.8 x | 28.4 x | 24.4 x | 16.6 x | 12.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.44 x | - | 1.45 x | 0.85 x | 0.65 x |
| EV / Revenue | - | 2.44 x | - | 1.45 x | 0.85 x | 0.65 x |
| EV / EBITDA | - | 13.2 x | - | 12.7 x | 8.59 x | 6.56 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.69 x | - | - | - | - |
| Nbr of stocks (in thousands) | 416,718 | 416,718 | 490,799 | 490,799 | 490,799 | - |
| Reference price 2 | 7.878 | 10.36 | 7.090 | 9.740 | 8.140 | 8.140 |
| Announcement Date | 4/15/20 | 4/28/21 | 4/3/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,772 | - | 3,304 | 4,684 | 6,140 |
| EBITDA 1 | - | 327.1 | - | 376.6 | 465 | 609 |
| EBIT 1 | - | 213 | - | 269 | 354 | 453 |
| Operating Margin | - | 12.02% | - | 8.14% | 7.56% | 7.38% |
| Earnings before Tax (EBT) 1 | - | 213.1 | - | 266.3 | 353 | 453 |
| Net income 1 | 122 | 155.8 | 123.4 | 194.5 | 242 | 311 |
| Net margin | - | 8.79% | - | 5.89% | 5.17% | 5.07% |
| EPS 2 | 0.2908 | 0.3724 | 0.2500 | 0.4000 | 0.4900 | 0.6300 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/15/20 | 4/28/21 | 4/3/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13.9% | - | 9.66% | 10.5% | 12.3% |
| ROA (Net income/ Total Assets) | - | 5.73% | - | - | 4.2% | 4.4% |
| Assets 1 | - | 2,722 | - | - | 5,762 | 7,068 |
| Book Value Per Share | - | 2.810 | - | - | - | - |
| Cash Flow per Share | - | 0.3900 | - | - | - | - |
| Capex 1 | - | 74.3 | - | 306 | 350 | 360 |
| Capex / Sales | - | 4.19% | - | 9.27% | 7.47% | 5.86% |
| Announcement Date | 4/15/20 | 4/28/21 | 4/3/23 | 4/26/24 | - | - |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
8.14
CNY
Average target price
9.3
CNY
Spread / Average Target
+14.25%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -16.43% | 552M | |
| +26.54% | 51.22B | |
| +23.47% | 20.5B | |
| -21.23% | 19.74B | |
| +30.52% | 17.09B | |
| -3.16% | 15.13B | |
| -15.31% | 14.21B | |
| -20.72% | 13.06B | |
| +35.95% | 11.79B | |
| +28.58% | 10.62B |
- Stock Market
- Equities
- 603158 Stock
- Financials Changzhou Tenglong AutoPartsCo.,Ltd.
