DONGFANG ELECTRONICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.6 CNY | -0.84% |
|
+8.83% | +31.68% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11,356 | 10,779 | 10,793 | 14,212 | - | - |
| Enterprise Value (EV) 1 | 11,356 | 10,779 | 10,793 | 14,212 | 14,212 | 14,212 |
| P/E ratio | 32.7 x | 24.6 x | 19.9 x | 20 x | 15.7 x | 13.8 x |
| Yield | - | - | - | 1.13% | 1.42% | 1.6% |
| Capitalization / Revenue | - | - | 1.67 x | 1.78 x | 1.44 x | 1.21 x |
| EV / Revenue | - | - | 1.67 x | 1.78 x | 1.44 x | 1.21 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | 2.35 x | 2.74 x | 2.48 x | 2.1 x |
| Nbr of stocks (in thousands) | 1,340,727 | 1,340,727 | 1,340,727 | 1,340,727 | - | - |
| Reference price 2 | 8.470 | 8.040 | 8.050 | 10.60 | 10.60 | 10.60 |
| Announcement Date | 4/22/22 | 4/18/23 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 6,478 | 8,003 | 9,872 | 11,740 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | - | 664.3 | 847 | 1,116 | 1,250 |
| Operating Margin | - | - | 10.25% | 10.58% | 11.3% | 10.65% |
| Earnings before Tax (EBT) 1 | - | - | 661.6 | 847 | 1,116 | 1,250 |
| Net income 1 | 347.8 | 438.4 | 541.3 | 705 | 906.5 | 1,034 |
| Net margin | - | - | 8.36% | 8.81% | 9.18% | 8.81% |
| EPS 2 | 0.2594 | 0.3270 | 0.4037 | 0.5300 | 0.6750 | 0.7700 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.1200 | 0.1500 | 0.1700 |
| Announcement Date | 4/22/22 | 4/18/23 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 12.4% | 13.6% | 15% | 15.3% |
| ROA (Net income/ Total Assets) | - | - | - | 6.3% | 6.9% | 7.1% |
| Assets 1 | - | - | - | 11,190 | 13,138 | 14,563 |
| Book Value Per Share 2 | - | - | 3.420 | 3.870 | 4.280 | 5.040 |
| Cash Flow per Share 2 | - | - | 0.9400 | 0.6300 | 0.8600 | 1.090 |
| Capex 1 | - | - | - | 170 | 170 | 170 |
| Capex / Sales | - | - | - | 2.12% | 1.72% | 1.45% |
| Announcement Date | 4/22/22 | 4/18/23 | 4/18/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.6
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +31.68% | 1.96B | |
| +20.48% | 90.86B | |
| +42.83% | 24.55B | |
| +37.12% | 16.28B | |
| +22.71% | 10.21B | |
| +4.91% | 8.52B | |
| +35.20% | 8.09B | |
| +1.95% | 7.54B | |
| +161.16% | 6.83B | |
| +51.72% | 5.29B |
- Stock Market
- Equities
- 000682 Stock
- Financials Dongfang Electronics Co., Ltd.
