LANDAI TECHNOLOGY GROUP CORP., LTD. Financials Landai Technology Group Corp., Ltd.
Equities
002765
CNE100002060
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.73 CNY | +1.94% |
|
+10.00% | -29.51% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,831 | 5,176 | 4,346 | 3,064 | - | - |
| Enterprise Value (EV) 1 | 4,831 | 5,176 | 4,346 | 3,064 | 3,064 | 3,064 |
| P/E ratio | 23.1 x | 28.1 x | -11.9 x | 20.6 x | 13.5 x | 11 x |
| Yield | - | 0.56% | - | 0.95% | - | - |
| Capitalization / Revenue | - | 1.8 x | 1.55 x | 0.79 x | 0.74 x | 0.63 x |
| EV / Revenue | - | 1.8 x | 1.55 x | 0.79 x | 0.74 x | 0.63 x |
| EV / EBITDA | - | 13.7 x | -23.2 x | 6.73 x | 6.38 x | 4.84 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.36 x | 1.85 x | 1.23 x | 1 x | 1.02 x |
| Nbr of stocks (in thousands) | 575,175 | 575,775 | 647,743 | 647,743 | - | - |
| Reference price 2 | 8.400 | 8.990 | 6.710 | 4.730 | 4.730 | 4.730 |
| Announcement Date | 3/21/22 | 3/27/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,873 | 2,808 | 3,894 | 4,149 | 4,870 |
| EBITDA 1 | - | 377.9 | -187.1 | 455.4 | 480.2 | 632.8 |
| EBIT 1 | - | 228.3 | -387.2 | 131.4 | 272.8 | 286.4 |
| Operating Margin | - | 7.95% | -13.79% | 3.38% | 6.57% | 5.88% |
| Earnings before Tax (EBT) 1 | - | 223.9 | -383.4 | 160.4 | 276.9 | 297.5 |
| Net income 1 | 210 | 185.6 | -365.1 | 154.1 | 230.3 | 285.1 |
| Net margin | - | 6.46% | -13% | 3.96% | 5.55% | 5.85% |
| EPS 2 | 0.3630 | 0.3200 | -0.5660 | 0.2300 | 0.3500 | 0.4300 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0500 | - | 0.0450 | - | - |
| Announcement Date | 3/21/22 | 3/27/23 | 3/28/24 | - | - | - |
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) | - | 8.73% | -18.1% | 7.8% | 7.59% | 9.89% |
| ROA (Net income/ Total Assets) | - | 4.07% | -7.43% | 4.07% | 3.7% | - |
| Assets 1 | - | 4,558 | 4,915 | 3,789 | 6,224 | - |
| Book Value Per Share 2 | - | 3.800 | 3.620 | 3.860 | 4.710 | 4.620 |
| Cash Flow per Share 2 | - | 0.8100 | 0.2400 | 0.6600 | 0.3600 | 1.220 |
| Capex 1 | - | 450 | 550 | 307 | 285 | 368 |
| Capex / Sales | - | 15.67% | 19.6% | 7.89% | 6.86% | 7.55% |
| Announcement Date | 3/21/22 | 3/27/23 | 3/28/24 | - | - | - |
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
4
Last Close Price
4.73
CNY
Average target price
7.507
CNY
Spread / Average Target
+58.70%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.51% | 423M | |
| +2.89% | 26.8B | |
| +14.65% | 12.48B | |
| +15.48% | 7.97B | |
| +0.55% | 4.29B | |
| -10.70% | 4.15B | |
| -1.75% | 3.91B | |
| +15.41% | 3.86B | |
| -19.00% | 3.75B | |
| -24.98% | 2.71B |
- Stock Market
- Equities
- 002765 Stock
- Financials Landai Technology Group Corp., Ltd.
