Financials Shenzhen Crastal Technology Co.,Ltd

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-04-28 pm EDT			5-day change	1st Jan Change
8.67 ^CNY	+2.00%		+1.64%	-3.99%

Apr. 26	Shenzhen Crastal Technology Co.,Ltd Announces Final Cash Dividend on A Shares for the Year 2023, Payable on 08 May 2024	CI
Apr. 24	Shenzhen Crastal Technology Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,072	4,063	2,904	2,947	2,829	-	-
Enterprise Value (EV) ¹	6,072	4,063	2,904	2,947	2,829	2,829	2,829
P/E ratio	52.9 x	37.5 x	61.8 x	39.5 x	30.2 x	25.4 x	22.5 x
Yield	-	1.34%	-	2.21%	2.77%	2.31%	-
Capitalization / Revenue	8.66 x	4.8 x	3.61 x	4.43 x	3.86 x	3.21 x	3.17 x
EV / Revenue	8.66 x	4.8 x	3.61 x	4.43 x	3.86 x	3.21 x	3.17 x
EV / EBITDA	45.8 x	29.7 x	38.9 x	30.4 x	25 x	21.9 x	20.5 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	9.19 x	5.67 x	4.05 x	3.95 x	3.64 x	3.22 x	3.2 x
Nbr of stocks (in thousands)	326,100	326,100	326,342	326,342	326,342	-	-
Reference price ²	18.62	12.46	8.900	9.030	8.670	8.670	8.670
Announcement Date	3/24/21	1/20/22	1/16/23	1/19/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	700.9	847.2	804.7	665.3	733.1	882.1	891.2
EBITDA ¹	132.6	136.9	74.62	96.98	113.1	129.3	138.3
EBIT ¹	117.7	119.3	49.51	80.89	99.98	120.3	132.3
Operating Margin	16.8%	14.09%	6.15%	12.16%	13.64%	13.64%	14.84%
Earnings before Tax (EBT) ¹	116.8	117	50.21	80.74	101.7	122.3	135.1
Net income ¹	100.3	108.2	46.97	74.64	93.05	111.4	124.2
Net margin	14.32%	12.78%	5.84%	11.22%	12.69%	12.63%	13.94%
EPS ²	0.3517	0.3319	0.1440	0.2287	0.2867	0.3420	0.3850
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	0.1667	-	0.2000	0.2400	0.2000	-
Announcement Date	3/24/21	1/20/22	1/16/23	1/19/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	20%	15.1%	6.64%	10.2%	12%	12.9%	14%
ROA (Net income/ Total Assets)	16.4%	11.1%	-	7.38%	8.6%	9.75%	-
Assets ¹	612.4	979	-	1,012	1,082	1,143	-
Book Value Per Share ²	2.030	2.200	2.200	2.290	2.380	2.690	2.710
Cash Flow per Share ²	0.2900	0.2000	0.4700	0.4500	0.1300	0.4200	0.2600
Capex ¹	19.2	37.6	11.9	11.4	21.7	22	4.91
Capex / Sales	2.74%	4.44%	1.48%	1.72%	2.96%	2.49%	0.55%
Announcement Date	3/24/21	1/20/22	1/16/23	1/19/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

8.67 CNY

Average target price

9.225 CNY

Spread / Average Target

+6.40%

	1st Jan change	Capi.
SHENZHEN CRASTAL TECHNOLOGY CO.,LTD	-3.99%	383M
RATIONAL AG	+15.15%	9.75B
WHIRLPOOL OF INDIA LIMITED	+8.00%	2.28B
YINDU KITCHEN EQUIPMENT CO., LTD	+18.75%	1.73B
BEAR ELECTRIC APPLIANCE CO.,LTD.	+9.53%	1.18B
TTK PRESTIGE LIMITED	-5.57%	1.16B
MARSSENGER KITCHENWARE CO., LTD.	-1.60%	872M
CUCKOO HOLDINGS CO., LTD.	+19.35%	441M
ZHEJIANG ENTIVE SMART KITCHEN APPLIANCE CO., LTD.	-26.12%	413M
HAWKINS COOKERS LIMITED	-15.18%	405M