SHENZHEN XINYICHANG TECHNOLOGY CO., LTD. Financials Shenzhen Xinyichang Technology Co., Ltd.
Equities
688383
CNE100005DC4
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.63 CNY | +3.64% |
|
+10.03% | -38.32% |
| Feb. 23 | Shenzhen Xinyichang Technology Co., Ltd. announces an Equity Buyback for CNY 50 million worth of its shares. | CI |
| Feb. 21 | Shenzhen Xinyichang Technology Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 12,332 | 9,686 | 6,569 | 6,569 | - |
| Enterprise Value (EV) 1 | 12,332 | 9,686 | 10,652 | 6,569 | 6,569 |
| P/E ratio | 48.7 x | 47.2 x | 178 x | 23.5 x | 19.7 x |
| Yield | 0.41% | 0.32% | 0.42% | 1.45% | - |
| Capitalization / Revenue | 10.3 x | 8.18 x | 10.2 x | 4.01 x | 3.13 x |
| EV / Revenue | 10.3 x | 8.18 x | 10.2 x | 4.01 x | 3.13 x |
| EV / EBITDA | 45 x | 39.3 x | 22.2 x | 14.1 x | 12.6 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 9.87 x | 7.07 x | 7.73 x | 3.83 x | 3.27 x |
| Nbr of stocks (in thousands) | 102,134 | 102,082 | 101,646 | 101,646 | - |
| Reference price 2 | 120.7 | 94.88 | 64.63 | 64.63 | 64.63 |
| Announcement Date | 2/27/22 | 2/27/23 | 1/30/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 704.3 | 1,197 | 1,184 | 1,042 | 1,639 | 2,098 |
| EBITDA 1 | - | 274.1 | 246.4 | 296.5 | 466 | 519.5 |
| EBIT 1 | - | 260.1 | 224.8 | 49.1 | 319.8 | 383.5 |
| Operating Margin | - | 21.74% | 18.99% | 4.71% | 19.5% | 18.27% |
| Earnings before Tax (EBT) 1 | - | 262.7 | 224.7 | 49.19 | 319.7 | 383.5 |
| Net income 1 | - | 232 | 204.7 | 60.17 | 281.2 | 334.5 |
| Net margin | - | 19.39% | 17.3% | 5.77% | 17.15% | 15.94% |
| EPS 2 | - | 2.480 | 2.010 | 0.5900 | 2.753 | 3.275 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.5000 | 0.3000 | 0.2700 | 0.9400 | - |
| Announcement Date | 4/8/21 | 2/27/22 | 2/27/23 | 1/30/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 23.5% | 15.6% | 4.37% | 16.9% | 16.6% |
| ROA (Net income/ Total Assets) | - | 12.5% | 8.71% | 2.39% | 9.57% | 9.01% |
| Assets 1 | - | 1,863 | 2,350 | 2,520 | 2,938 | 3,713 |
| Book Value Per Share 2 | - | 12.20 | 13.40 | 13.60 | 16.90 | 19.70 |
| Cash Flow per Share 2 | - | -0.9400 | -2.670 | 3.770 | 2.390 | 2.620 |
| Capex 1 | - | 66 | 52.8 | 231 | 217 | 150 |
| Capex / Sales | - | 5.51% | 4.46% | 18.11% | 13.21% | 7.15% |
| Announcement Date | 4/8/21 | 2/27/22 | 2/27/23 | 1/30/24 | - | - |
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
3
Last Close Price
64.63
CNY
Average target price
124.5
CNY
Spread / Average Target
+92.63%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -38.32% | 875M | |
| +26.91% | 32.77B | |
| +31.93% | 31.67B | |
| -19.47% | 26.77B | |
| +31.46% | 22.95B | |
| -5.16% | 11.56B | |
| -6.74% | 10.72B | |
| +122.20% | 9.62B | |
| +34.75% | 5.94B | |
| -19.65% | 5.07B |
- Stock Market
- Equities
- 688383 Stock
- Financials Shenzhen Xinyichang Technology Co., Ltd.
