LUOYANG XINQIANGLIAN SLEWING BEARING CO., LTD. Financials Luoyang Xinqianglian Slewing Bearing Co., Ltd.
Equities
300850
CNE100004116
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.98 CNY | -1.48% |
|
-5.71% | -37.23% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 16,948 | 34,621 | 17,567 | 11,419 | 7,168 | - |
| Enterprise Value (EV) 1 | 16,948 | 34,238 | 18,997 | 11,419 | 7,168 | 7,168 |
| P/E ratio | 34.1 x | 64.2 x | 55.5 x | 28.4 x | 13.5 x | 10.6 x |
| Yield | - | 0.15% | 0.18% | - | - | - |
| Capitalization / Revenue | - | 14 x | 6.62 x | 4.04 x | 1.94 x | 1.6 x |
| EV / Revenue | - | 14 x | 6.62 x | 4.04 x | 1.94 x | 1.6 x |
| EV / EBITDA | - | 52.9 x | 39.1 x | 18.6 x | 6.77 x | 5.34 x |
| EV / FCF | - | -37,908,571 x | -9,141,203 x | - | - | - |
| FCF Yield | - | -0% | -0% | - | - | - |
| Price to Book | - | 10.1 x | 4.75 x | 2.32 x | 1.5 x | 1.33 x |
| Nbr of stocks (in thousands) | 306,340 | 329,709 | 329,709 | 358,742 | 358,742 | - |
| Reference price 2 | 55.33 | 105.0 | 53.28 | 31.83 | 19.98 | 19.98 |
| Announcement Date | 3/30/21 | 4/21/22 | 3/30/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,477 | 2,653 | 2,824 | 3,690 | 4,466 |
| EBITDA 1 | - | 655 | 448.9 | 614.9 | 1,059 | 1,343 |
| EBIT 1 | - | 586.4 | 325.7 | 434.9 | 585 | 737 |
| Operating Margin | - | 23.68% | 12.28% | 15.4% | 15.85% | 16.5% |
| Earnings before Tax (EBT) 1 | - | 586.8 | 340.3 | 442.5 | 591 | 745 |
| Net income 1 | 424.7 | 514.3 | 316.1 | 374.8 | 531 | 675 |
| Net margin | - | 20.76% | 11.91% | 13.28% | 14.39% | 15.11% |
| EPS 2 | 1.623 | 1.635 | 0.9600 | 1.120 | 1.480 | 1.880 |
| Free Cash Flow | - | -913.3 | -1,922 | - | - | - |
| FCF margin | - | -36.87% | -72.42% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | 0.1565 | 0.0960 | - | - | - |
| Announcement Date | 3/30/21 | 4/21/22 | 3/30/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 |
|---|---|---|---|---|
| Net sales 1 | 690.5 | 700.6 | 506 | 708.5 |
| EBITDA | - | - | - | - |
| EBIT 1 | 105.3 | -63.63 | 84.29 | 118.8 |
| Operating Margin | 15.24% | -9.08% | 16.66% | 16.76% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 10/25/22 | 3/30/23 | 4/25/23 | 8/28/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | 1,430 | - | - | - |
| Net Cash position | - | 383 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 3.185 x | - | - | - |
| Free Cash Flow | - | -913 | -1,922 | - | - | - |
| ROE (net income / shareholders' equity) | - | 23.1% | 8.67% | 8.87% | 11.1% | 12.5% |
| ROA (Net income/ Total Assets) | - | 10.7% | 4.1% | - | 4.3% | 4.9% |
| Assets 1 | - | 4,797 | 7,718 | - | 12,349 | 13,776 |
| Book Value Per Share 2 | - | 10.40 | 11.20 | 13.70 | 13.30 | 15.10 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 571 | 2,023 | 1,204 | 950 | 840 |
| Capex / Sales | - | 23.05% | 76.26% | 42.63% | 25.75% | 18.81% |
| Announcement Date | 3/30/21 | 4/21/22 | 3/30/23 | 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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
19.98
CNY
Average target price
44
CNY
Spread / Average Target
+120.22%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -37.23% | 989M | |
| -13.99% | 7.1B | |
| +4.70% | 6.25B | |
| -3.03% | 2.88B | |
| -25.43% | 888M | |
| +6.28% | 683M | |
| -20.27% | 649M | |
| -19.78% | 612M | |
| -8.34% | 582M | |
| -10.74% | 523M |
- Stock Market
- Equities
- 300850 Stock
- Financials Luoyang Xinqianglian Slewing Bearing Co., Ltd.
