HITEVISION CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.35 CNY | +10.02% |
|
+11.84% | -18.45% |
| Apr. 26 | Hitevision Co., Ltd. Proposes Final Cash Dividend (Tax Included) for 2023 | CI |
| Apr. 25 | Hitevision Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,277 | 5,127 | 5,511 | 7,588 | 6,202 | - |
| Enterprise Value (EV) 1 | 8,277 | 5,127 | 5,511 | 7,588 | 6,202 | 6,202 |
| P/E ratio | 23.3 x | 30.3 x | 14 x | 23.6 x | 10.4 x | 8.11 x |
| Yield | - | - | - | 1.32% | 7.55% | 10.4% |
| Capitalization / Revenue | 1.71 x | - | 1.21 x | 1.93 x | 1.07 x | 0.84 x |
| EV / Revenue | 1.71 x | - | 1.21 x | 1.93 x | 1.07 x | 0.84 x |
| EV / EBITDA | 20.6 x | - | 9.62 x | 14 x | 6.57 x | 5.39 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 2.83 x | - | 1.55 x | 2.22 x | 1.51 x | 1.39 x |
| Nbr of stocks (in thousands) | 236,454 | 234,986 | 233,993 | 234,852 | 235,379 | - |
| Reference price 2 | 35.01 | 21.82 | 23.55 | 32.31 | 26.35 | 26.35 |
| Announcement Date | 4/10/20 | 4/27/22 | 4/28/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,830 | - | 4,549 | 3,929 | 5,819 | 7,415 |
| EBITDA 1 | 401.2 | - | 573.1 | 543.1 | 943.3 | 1,151 |
| EBIT 1 | 372.9 | - | 497.1 | 466.3 | 747.6 | 960 |
| Operating Margin | 7.72% | - | 10.93% | 11.87% | 12.85% | 12.95% |
| Earnings before Tax (EBT) 1 | 374.2 | - | 496.5 | 458.8 | 752.1 | 965.8 |
| Net income 1 | 314.1 | 169 | 396.1 | 322.6 | 593.2 | 763.2 |
| Net margin | 6.5% | - | 8.71% | 8.21% | 10.2% | 10.29% |
| EPS 2 | 1.500 | 0.7200 | 1.680 | 1.370 | 2.525 | 3.250 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.4250 | 1.990 | 2.730 |
| Announcement Date | 4/10/20 | 4/27/22 | 4/28/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.3% | - | 11.9% | 8.65% | 14.5% | 17.2% |
| ROA (Net income/ Total Assets) | - | - | 8.41% | - | 11.9% | 14.4% |
| Assets 1 | - | - | 4,707 | - | 4,998 | 5,289 |
| Book Value Per Share 2 | 12.40 | - | 15.20 | 14.50 | 17.40 | 19.00 |
| Cash Flow per Share 2 | 0.2100 | - | 2.120 | 3.200 | 1.850 | 4.880 |
| Capex 1 | - | - | 147 | 92.3 | 99 | 111 |
| Capex / Sales | - | - | 3.24% | 2.35% | 1.7% | 1.5% |
| Announcement Date | 4/10/20 | 4/27/22 | 4/28/23 | 4/25/24 | - | - |
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
26.35
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.45% | 859M | |
| +16.09% | 30.28B | |
| +8.14% | 11.81B | |
| +6.09% | 7.41B | |
| -0.28% | 4.31B | |
| -12.76% | 4.07B | |
| +21.04% | 4.06B | |
| -6.29% | 3.96B | |
| -19.31% | 3.8B | |
| -25.63% | 2.7B |
- Stock Market
- Equities
- 002955 Stock
- Financials Hitevision Co., Ltd.
