GUANGDONG KINGSTRONG TECHNOLOGY CO., LTD. Financials Guangdong Kingstrong Technology Co., Ltd.
Equities
300629
CNE100002PB7
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.87 CNY | +3.78% |
|
+14.92% | -3.51% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,539 | 2,090 | 3,017 | 3,990 | 4,660 | 5,137 |
| Enterprise Value (EV) 1 | 1,504 | 2,339 | 2,881 | 3,627 | 4,443 | 4,891 |
| P/E ratio | 193 x | -69 x | 58.8 x | 39.7 x | 35.5 x | 37.3 x |
| Yield | 0.06% | - | 0.44% | 0.35% | 0.39% | - |
| Capitalization / Revenue | 7.28 x | 10.8 x | 9.45 x | 11.1 x | 10.8 x | 10.1 x |
| EV / Revenue | 7.12 x | 12.1 x | 9.02 x | 10.1 x | 10.3 x | 9.57 x |
| EV / EBITDA | 134 x | -166 x | 60.5 x | 30.5 x | 28 x | 22.7 x |
| EV / FCF | -16.7 x | -19.7 x | 31 x | 26.5 x | -22.3 x | -29.6 x |
| FCF Yield | -5.98% | -5.07% | 3.23% | 3.78% | -4.49% | -3.37% |
| Price to Book | 4.38 x | 3.17 x | 3.34 x | 3.62 x | 3.77 x | 3.09 x |
| Nbr of stocks (in thousands) | 169,000 | 204,922 | 222,280 | 235,862 | 237,028 | 237,488 |
| Reference price 2 | 9.107 | 10.20 | 13.57 | 16.92 | 19.66 | 21.63 |
| Announcement Date | 3/26/19 | 4/20/20 | 3/8/21 | 4/21/22 | 4/19/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 211.3 | 193.6 | 319.4 | 360.3 | 430.4 | 511.1 |
| EBITDA 1 | 11.23 | -14.06 | 47.6 | 118.8 | 158.8 | 215.4 |
| EBIT 1 | 3.496 | -23.52 | 36.15 | 108.8 | 148.3 | 204.5 |
| Operating Margin | 1.65% | -12.15% | 11.32% | 30.2% | 34.47% | 40.02% |
| Earnings before Tax (EBT) 1 | 8.334 | -28.29 | 54.84 | 113.2 | 150.9 | 170.7 |
| Net income 1 | 8.189 | -26.2 | 50.12 | 97.03 | 131.5 | 139.2 |
| Net margin | 3.88% | -13.53% | 15.69% | 26.93% | 30.56% | 27.23% |
| EPS 2 | 0.0473 | -0.1479 | 0.2308 | 0.4260 | 0.5538 | 0.5800 |
| Free Cash Flow 1 | -89.96 | -118.5 | 93.04 | 137 | -199.3 | -165 |
| FCF margin | -42.58% | -61.22% | 29.13% | 38.01% | -46.32% | -32.29% |
| FCF Conversion (EBITDA) | - | - | 195.47% | 115.29% | - | - |
| FCF Conversion (Net income) | - | - | 185.65% | 141.15% | - | - |
| Dividend per Share 2 | 0.005900 | - | 0.0592 | 0.0592 | 0.0769 | - |
| Announcement Date | 3/26/19 | 4/20/20 | 3/8/21 | 4/21/22 | 4/19/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 248 | - | - | - | - |
| Net Cash position 1 | 34.8 | - | 137 | 363 | 217 | 246 |
| Leverage (Debt/EBITDA) | - | -17.67 x | - | - | - | - |
| Free Cash Flow 1 | -90 | -119 | 93 | 137 | -199 | -165 |
| ROE (net income / shareholders' equity) | 2.34% | -5.19% | 6.41% | 9.68% | 11.3% | 9.96% |
| ROA (Net income/ Total Assets) | 0.45% | -1.86% | 2% | 5.49% | 6.64% | 7.44% |
| Assets 1 | 1,807 | 1,407 | 2,504 | 1,768 | 1,980 | 1,870 |
| Book Value Per Share 2 | 2.080 | 3.220 | 4.060 | 4.670 | 5.210 | 7.000 |
| Cash Flow per Share 2 | 0.5000 | 0.2800 | 1.000 | 1.710 | 1.110 | 1.420 |
| Capex 1 | 18.7 | 3.2 | 6.25 | 18.2 | 27.3 | 7.19 |
| Capex / Sales | 8.84% | 1.65% | 1.96% | 5.05% | 6.35% | 1.41% |
| Announcement Date | 3/26/19 | 4/20/20 | 3/8/21 | 4/21/22 | 4/19/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.51% | 719M | |
| +21.55% | 72.37B | |
| +48.33% | 65.86B | |
| -4.21% | 34.41B | |
| -16.43% | 28.52B | |
| -7.17% | 14.26B | |
| -13.03% | 9.92B | |
| +5.83% | 9.52B | |
| +71.16% | 8.54B | |
| +26.49% | 8.36B |
- Stock Market
- Equities
- 300629 Stock
- Financials Guangdong Kingstrong Technology Co., Ltd.
