Financials China XD Electric Co., Ltd

Equities

601179

CNE100000KW8

Heavy Electrical Equipment

End-of-day quote Shanghai S.E. 06:00:00 2024-05-19 pm EDT 5-day change 1st Jan Change
6.94 CNY +1.31% Intraday chart for China XD Electric Co., Ltd -7.71% +40.77%

Valuation

Fiscal Period: December 2019 2022 2023 2024 2025 2026
Capitalization 1 18,658 23,630 25,271 35,112 - -
Enterprise Value (EV) 1 15,863 23,630 25,271 35,112 35,112 35,112
P/E ratio 44.9 x 38.6 x 28.5 x 29.4 x 22.6 x 21.1 x
Yield 1.37% - 1.34% 1.39% 1.9% 2.04%
Capitalization / Revenue 1.22 x - 1.21 x 1.37 x 1.19 x 1.09 x
EV / Revenue 1.22 x - 1.21 x 1.37 x 1.19 x 1.09 x
EV / EBITDA 15.6 x - - 15.7 x 12.8 x 12.6 x
EV / FCF - - 28 x -125 x 20.8 x 142 x
FCF Yield - - 3.58% -0.8% 4.82% 0.7%
Price to Book 0.94 x - 1.17 x 1.56 x 1.49 x 1.43 x
Nbr of stocks (in thousands) 5,125,882 5,125,882 5,125,882 5,125,882 - -
Reference price 2 3.640 4.610 4.930 6.850 6.850 6.850
Announcement Date 4/29/20 4/20/23 4/10/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2022 2023 2024 2025 2026
Net sales 1 15,283 - 20,848 25,614 29,499 32,252
EBITDA 1 1,199 - - 2,240 2,748 2,790
EBIT 1 444.9 - 1,094 1,521 1,960 2,085
Operating Margin 2.91% - 5.25% 5.94% 6.64% 6.46%
Earnings before Tax (EBT) 1 473.8 - 1,107 1,570 2,020 2,172
Net income 1 413.2 612.4 885.2 1,201 1,564 1,673
Net margin 2.7% - 4.25% 4.69% 5.3% 5.19%
EPS 2 0.0810 0.1195 0.1727 0.2333 0.3033 0.3250
Free Cash Flow 1 - - 903.7 -281.5 1,692 247.4
FCF margin - - 4.33% -1.1% 5.73% 0.77%
FCF Conversion (EBITDA) - - - - 61.57% 8.87%
FCF Conversion (Net income) - - 102.09% - 108.19% 14.79%
Dividend per Share 2 0.0500 - 0.0660 0.0950 0.1300 0.1400
Announcement Date 4/29/20 4/20/23 4/10/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position 2,795 - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - - 904 -282 1,692 247
ROE (net income / shareholders' equity) 2.1% - 4.14% 5.43% 6.73% 6.9%
ROA (Net income/ Total Assets) - - - 2.6% 3.15% 2.9%
Assets 1 - - - 46,179 49,640 57,690
Book Value Per Share 2 3.870 - 4.220 4.390 4.600 4.790
Cash Flow per Share 2 - - 0.2400 0.2300 0.4400 0.0300
Capex 1 234 - 311 550 933 660
Capex / Sales 1.53% - 1.49% 2.15% 3.16% 2.05%
Announcement Date 4/29/20 4/20/23 4/10/24 - - -
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
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
6.85 CNY
Average target price
8.347 CNY
Spread / Average Target
+21.85%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 601179 Stock
  4. Financials China XD Electric Co., Ltd
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW