Financials Lihe Technology (Hunan) Co., Ltd.

Equities

300800

CNE100003QT5

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
10.23 CNY +1.29% Intraday chart for Lihe Technology (Hunan) Co., Ltd. +7.46% -25.16%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 6,079 4,410 6,816 2,738 3,236
Enterprise Value (EV) 1 4,722 2,877 5,408 1,411 2,002
P/E ratio 20.9 x 16.9 x 26.8 x 46.6 x 68.4 x
Yield 0.66% 0.91% 0.52% 1.29% -
Capitalization / Revenue 8.28 x 5.69 x 7.51 x 5.28 x 4.81 x
EV / Revenue 6.43 x 3.72 x 5.96 x 2.72 x 2.97 x
EV / EBITDA 17.6 x 10.1 x 20.1 x 25.3 x 25.4 x
EV / FCF 39.7 x 24.3 x -77.5 x 36.5 x -441 x
FCF Yield 2.52% 4.12% -1.29% 2.74% -0.23%
Price to Book 3.63 x 2.34 x 3.39 x 1.34 x 1.62 x
Nbr of stocks (in thousands) 240,000 240,000 235,200 235,200 236,759
Reference price 2 25.33 18.37 28.98 11.64 13.67
Announcement Date 4/7/20 4/23/21 4/21/22 4/24/23 4/22/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 613.4 734.5 774.4 907.8 518.5 672.9
EBITDA 1 222.2 268.1 284.9 268.7 55.71 78.67
EBIT 1 207.9 247 256.2 233.8 13.5 29.75
Operating Margin 33.9% 33.64% 33.09% 25.76% 2.6% 4.42%
Earnings before Tax (EBT) 1 209.8 266.8 302.4 289.8 60.85 42.67
Net income 1 180.7 230 261.3 254.6 58.3 47.15
Net margin 29.46% 31.31% 33.74% 28.05% 11.24% 7.01%
EPS 2 1.003 1.210 1.087 1.080 0.2500 0.2000
Free Cash Flow 1 35.59 118.9 118.6 -69.79 38.7 -4.538
FCF margin 5.8% 16.19% 15.31% -7.69% 7.46% -0.67%
FCF Conversion (EBITDA) 16.02% 44.35% 41.62% - 69.46% -
FCF Conversion (Net income) 19.69% 51.69% 45.39% - 66.37% -
Dividend per Share - 0.1667 0.1667 0.1500 0.1500 -
Announcement Date 10/21/19 4/7/20 4/23/21 4/21/22 4/24/23 4/22/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 269 1,358 1,533 1,409 1,327 1,235
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 35.6 119 119 -69.8 38.7 -4.54
ROE (net income / shareholders' equity) 38.4% 20.7% 14.7% 13.1% 2.87% 2.28%
ROA (Net income/ Total Assets) 16.6% 10.4% 7.32% 6.28% 0.36% 0.77%
Assets 1 1,091 2,218 3,571 4,054 16,245 6,111
Book Value Per Share 2 3.040 6.980 7.840 8.560 8.700 8.430
Cash Flow per Share 2 1.500 2.740 2.260 2.490 2.550 2.340
Capex 1 24.2 61.7 41.4 66.7 39.3 45.8
Capex / Sales 3.95% 8.41% 5.34% 7.34% 7.58% 6.8%
Announcement Date 10/21/19 4/7/20 4/23/21 4/21/22 4/24/23 4/22/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 300800 Stock
  4. Financials Lihe Technology (Hunan) Co., Ltd.