EMBEDWAY TECHNOLOGIES (SHANGHAI) CORPORATION Financials EmbedWay Technologies (Shanghai) Corporation
Equities
603496
CNE100002X26
Computer Hardware
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.49 CNY | +6.70% |
|
+11.42% | -8.57% |
| Feb. 04 | EmbedWay Technologies Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | EmbedWay Technologies Shanghai Lands 2 Billion Yuan AI Computing Power Project | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,426 | 3,186 | 3,533 | 3,465 | 9,978 | 9,123 | - |
| Enterprise Value (EV) 1 | 4,426 | 3,186 | 3,533 | 3,465 | 9,978 | 9,123 | 9,123 |
| P/E ratio | 65.4 x | 85.6 x | 60.5 x | 39.7 x | 123 x | 48.3 x | 41 x |
| Yield | - | - | - | 0.46% | 0.18% | 0.49% | 0.67% |
| Capitalization / Revenue | 10.2 x | 5.98 x | 5.21 x | 4.5 x | 12.9 x | 6.52 x | 4.8 x |
| EV / Revenue | 10.2 x | 5.98 x | 5.21 x | 4.5 x | 12.9 x | 6.52 x | 4.8 x |
| EV / EBITDA | 47,526,971 x | - | - | - | 107,194,905 x | - | - |
| EV / FCF | - | - | - | -115 x | 404 x | -66.1 x | -106 x |
| FCF Yield | - | - | - | -0.87% | 0.25% | -1.51% | -0.94% |
| Price to Book | 5.52 x | 3.9 x | 3.01 x | 2.74 x | 7.37 x | 6.29 x | 5.73 x |
| Nbr of stocks (in thousands) | 283,733 | 281,379 | 319,136 | 318,920 | 320,209 | 320,209 | - |
| Reference price 2 | 15.60 | 11.32 | 11.07 | 10.86 | 31.16 | 28.49 | 28.49 |
| Announcement Date | 3/26/20 | 1/31/21 | 4/27/22 | 2/21/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 434.1 | 533.1 | 678.2 | 770.5 | 771.4 | 1,399 | 1,902 |
| EBITDA | 93.13 | - | - | - | 93.08 | - | - |
| EBIT 1 | 65.04 | 32.35 | 53.95 | 69.71 | 75.02 | 158 | 208 |
| Operating Margin | 14.98% | 6.07% | 7.95% | 9.05% | 9.73% | 11.29% | 10.94% |
| Earnings before Tax (EBT) 1 | 64.78 | 31.99 | 53.75 | 74.9 | 77.27 | 158 | 208 |
| Net income 1 | 67.34 | 36.66 | 53.44 | 76.22 | 78.78 | 134 | 186.8 |
| Net margin | 15.51% | 6.88% | 7.88% | 9.89% | 10.21% | 9.58% | 9.82% |
| EPS 2 | 0.2387 | 0.1322 | 0.1831 | 0.2739 | 0.2525 | 0.5900 | 0.6950 |
| Free Cash Flow 1 | - | - | - | -30.11 | 24.69 | -138 | -86 |
| FCF margin | - | - | - | -3.91% | 3.2% | -9.86% | -4.52% |
| FCF Conversion (EBITDA) | - | - | - | - | 26.53% | - | - |
| FCF Conversion (Net income) | - | - | - | - | 31.34% | - | - |
| Dividend per Share 2 | - | - | - | 0.0500 | 0.0550 | 0.1400 | 0.1900 |
| Announcement Date | 3/26/20 | 1/31/21 | 4/27/22 | 2/21/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -30.1 | 24.7 | -138 | -86 |
| ROE (net income / shareholders' equity) | 8.72% | 4.53% | 6.3% | 6.29% | 6.01% | 9.23% | 11.8% |
| ROA (Net income/ Total Assets) | 7.18% | 3.44% | 3.84% | - | - | - | - |
| Assets 1 | 938.5 | 1,066 | 1,392 | - | - | - | - |
| Book Value Per Share 2 | 2.820 | 2.900 | 3.680 | 3.970 | 4.230 | 4.530 | 4.970 |
| Cash Flow per Share | 0.0600 | -0.2800 | -0.2100 | - | 0.2200 | - | - |
| Capex 1 | 30.8 | 21.5 | 54.1 | 54.8 | 45.3 | 20 | 20 |
| Capex / Sales | 7.1% | 4.03% | 7.97% | 7.12% | 5.87% | 1.43% | 1.05% |
| Announcement Date | 3/26/20 | 1/31/21 | 4/27/22 | 2/21/23 | 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
OUTPERFORM
Number of Analysts
2
Last Close Price
28.49
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.57% | 1.26B | |
| +27.40% | 12.46B | |
| +12.95% | 7.62B | |
| -24.18% | 4.64B | |
| -13.42% | 830M | |
| +24.98% | 227M | |
| +4.63% | 98.23M | |
| +17.75% | 81.16M | |
| +5.19% | 62.24M |
- Stock Market
- Equities
- 603496 Stock
- Financials EmbedWay Technologies (Shanghai) Corporation
