Financials Chengdu Lihang Technology Co,Ltd.

Equities

603261

CNE1000059V2

Aerospace & Defense

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
34.89 CNY -5.42% Intraday chart for Chengdu Lihang Technology Co,Ltd. -5.96% +2.29%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 2,704 2,671
Enterprise Value (EV) 1 2,444 2,572
P/E ratio 71.8 x -38.3 x
Yield 0.39% -
Capitalization / Revenue 7.31 x 11.4 x
EV / Revenue 6.61 x 11 x
EV / EBITDA 46.1 x -136 x
EV / FCF -13.5 x -20.8 x
FCF Yield -7.42% -4.81%
Price to Book 3.09 x 1.09 x
Nbr of stocks (in thousands) 78,431 78,320
Reference price 2 34.47 34.11
Announcement Date 4/25/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2020 2021 2022 2023
Net sales 1 258.9 293 309.8 369.8 234.6
EBITDA 1 97.03 84.23 92.29 53.02 -18.96
EBIT 1 94.02 79.26 84.42 43.46 -33.32
Operating Margin 36.32% 27.05% 27.25% 11.75% -14.2%
Earnings before Tax (EBT) 1 91.44 81.89 87.48 41.54 -79.94
Net income 1 73.12 69.33 73.82 35.09 -68.31
Net margin 28.24% 23.66% 23.83% 9.49% -29.12%
EPS 2 1.360 1.200 1.280 0.4800 -0.8900
Free Cash Flow 1 31.66 11.74 -20.42 -181.4 -123.7
FCF margin 12.23% 4.01% -6.59% -49.05% -52.71%
FCF Conversion (EBITDA) 32.63% 13.93% - - -
FCF Conversion (Net income) 43.3% 16.93% - - -
Dividend per Share - - 0.2800 0.1350 -
Announcement Date 6/28/19 2/28/22 2/28/22 4/25/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2020 2021 2022 2023
Net Debt 1 - - - - -
Net Cash position 1 168 169 164 259 99.3
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 31.7 11.7 -20.4 -181 -124
ROE (net income / shareholders' equity) 35.7% 16.7% 15.1% 5.01% -8.08%
ROA (Net income/ Total Assets) 18.4% 9.27% 8.02% 2.84% -1.83%
Assets 1 397.9 748 920 1,237 3,734
Book Value Per Share 2 5.520 7.830 9.150 11.20 31.30
Cash Flow per Share 2 3.080 3.110 3.830 4.310 7.240
Capex 1 8.32 29.3 28.9 117 97.6
Capex / Sales 3.21% 10.01% 9.32% 31.52% 41.6%
Announcement Date 6/28/19 2/28/22 2/28/22 4/25/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603261 Stock
  4. Financials Chengdu Lihang Technology Co,Ltd.