Financials Keeson Technology Corporation Limited

Equities

603610

CNE100003P09

Home Furnishings

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
12.01 CNY +1.78% Intraday chart for Keeson Technology Corporation Limited +0.92% +0.76%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,903 5,014 7,243 4,320 4,208 4,239 - -
Enterprise Value (EV) 1 6,903 5,014 7,243 4,320 4,208 4,239 4,239 4,239
P/E ratio 13.8 x 18.3 x 20.2 x 172 x 20.6 x 15.8 x 13.2 x 11.4 x
Yield - - - - - - - -
Capitalization / Revenue 2.73 x - 2.44 x - 1.36 x 1.19 x 1.05 x 0.91 x
EV / Revenue 2.73 x - 2.44 x - 1.36 x 1.19 x 1.05 x 0.91 x
EV / EBITDA 13.6 x - 14.9 x - 12.9 x 12.6 x 9.86 x 8.86 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.43 x - 2.26 x - 1.31 x 1.2 x 1.11 x 1.01 x
Nbr of stocks (in thousands) 358,489 358,489 358,489 358,489 352,992 352,992 - -
Reference price 2 19.26 13.99 20.20 12.05 11.92 12.01 12.01 12.01
Announcement Date 4/30/20 4/19/21 4/17/22 4/21/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,529 - 2,967 - 3,103 3,575 4,044 4,658
EBITDA 1 506.4 - 487.7 - 325.6 336.6 429.9 478.2
EBIT 1 459.9 - 411.4 - 229.5 309.1 365.8 430.2
Operating Margin 18.18% - 13.87% - 7.4% 8.65% 9.04% 9.24%
Earnings before Tax (EBT) 1 463.2 - 406.5 - 232.2 307.5 365.3 430.5
Net income 1 394.9 - 357.1 25.63 205.7 271.9 326.4 378.1
Net margin 15.61% - 12.04% - 6.63% 7.61% 8.07% 8.12%
EPS 2 1.392 0.7639 1.000 0.0700 0.5800 0.7600 0.9100 1.050
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 4/30/20 4/19/21 4/17/22 4/21/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 29.7% 11.6% - 6.44% 7.61% 8.4% 8.87%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 7.940 8.940 - 9.130 9.970 10.80 11.90
Cash Flow per Share 2 0.9900 0.4100 - 0.9500 0.3900 2.190 2.430
Capex 223 - - - - - -
Capex / Sales 8.82% - - - - - -
Announcement Date 4/30/20 4/17/22 4/21/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
12.01
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603610 Stock
  4. Financials Keeson Technology Corporation Limited