Financials Dalian Dalicap Technology Co.,Ltd.

Equities

301566

CNE100006D59

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-30 pm EDT 5-day change 1st Jan Change
18.45 CNY +5.43% Intraday chart for Dalian Dalicap Technology Co.,Ltd. +9.17% -36.36%

Valuation

Fiscal Period: December 2023
Capitalization 1 11,596
Enterprise Value (EV) 1 10,747
P/E ratio 79 x
Yield 0.21%
Capitalization / Revenue 33.5 x
EV / Revenue 31.1 x
EV / EBITDA 73.1 x
EV / FCF 99,665,101 x
FCF Yield 0%
Price to Book 9.21 x
Nbr of stocks (in thousands) 400,010
Reference price 2 28.99
Announcement Date 4/28/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 152.6 161.6 215.9 354.4 477 345.7
EBITDA 1 67.17 56.42 73.61 125.6 - 146.9
EBIT 1 64.48 51.19 67.37 119.3 188.6 126
Operating Margin 42.26% 31.68% 31.21% 33.67% 39.53% 36.44%
Earnings before Tax (EBT) 1 66.8 51.7 63.49 131.9 203.6 144.1
Net income 1 56.93 42.42 49.07 114.2 176.7 124.8
Net margin 37.31% 26.25% 22.73% 32.21% 37.05% 36.11%
EPS 2 4.883 3.511 0.1677 0.3400 0.5200 0.3672
Free Cash Flow - -4.298 26.45 -98.4 67.39 107.8
FCF margin - -2.66% 12.25% -27.76% 14.13% 31.19%
FCF Conversion (EBITDA) - - 35.93% - - 73.39%
FCF Conversion (Net income) - - 53.91% - 38.13% 86.38%
Dividend per Share - - - - - 0.0600
Announcement Date 6/25/21 6/25/21 6/25/21 12/25/23 12/25/23 4/28/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 45.7 48.6 192 64.1 241 850
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -4.3 26.5 -98.4 67.4 108
ROE (net income / shareholders' equity) - 21.2% 15% 24.4% 29.6% 12.8%
ROA (Net income/ Total Assets) - 14.6% 11.2% 11.5% 13.3% 6.36%
Assets 1 - 289.7 437.3 990.1 1,327 1,962
Book Value Per Share 2 15.00 18.70 1.260 1.520 2.020 3.150
Cash Flow per Share 2 3.840 4.030 0.6300 0.6100 1.150 2.370
Capex 1 18.7 39.5 49.9 134 65.3 52.6
Capex / Sales 12.24% 24.42% 23.11% 37.92% 13.69% 15.21%
Announcement Date 6/25/21 6/25/21 6/25/21 12/25/23 12/25/23 4/28/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 301566 Stock
  4. Financials Dalian Dalicap Technology Co.,Ltd.