Financials Chutian Dragon Co., Ltd.

Equities

003040

CNE100004FY6

Semiconductors

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
13.12 CNY +0.08% Intraday chart for Chutian Dragon Co., Ltd. +14.29% -32.89%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 12,137 8,042 9,015 6,050 -
Enterprise Value (EV) 1 12,137 8,042 9,015 6,050 6,050
P/E ratio 188 x 48.4 x 130 x 27.3 x 25.2 x
Yield - - - - -
Capitalization / Revenue - 4.68 x 6.75 x 2.91 x 2.68 x
EV / Revenue - 4.68 x 6.75 x 2.91 x 2.68 x
EV / EBITDA - 37.5 x 78.5 x 22.3 x 20.7 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - 5.29 x 5.98 x 3.12 x 2.77 x
Nbr of stocks (in thousands) 461,136 461,136 461,136 461,136 -
Reference price 2 26.32 17.44 19.55 13.12 13.12
Announcement Date 4/29/22 3/12/23 4/19/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 1,719 1,336 2,076 2,255
EBITDA 1 - 214.5 114.8 270.7 292.7
EBIT 1 - 187.3 86.23 239.8 263.2
Operating Margin - 10.89% 6.45% 11.55% 11.67%
Earnings before Tax (EBT) 1 - 183.1 83.4 238.5 261.4
Net income 1 62.74 166 70.4 221.7 240.4
Net margin - 9.65% 5.27% 10.68% 10.66%
EPS 2 0.1400 0.3600 0.1500 0.4800 0.5200
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 4/29/22 3/12/23 4/19/24 - -
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) - 11.5% 4.69% 11.4% 11%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 2 - 3.300 3.270 4.210 4.740
Cash Flow per Share 2 - -0.4200 0.3500 0.0400 0.6000
Capex 1 - - 120 1.14 -
Capex / Sales - - 8.97% 0.05% -
Announcement Date 4/29/22 3/12/23 4/19/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
13.12
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 003040 Stock
  4. Financials Chutian Dragon Co., Ltd.