SHENZHEN YINGHE TECHNOLOGY CO., LTD Financials Shenzhen Yinghe Technology Co., Ltd
Equities
300457
CNE100001ZM5
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.48 CNY | +1.98% |
|
+3.34% | -16.05% |
| Apr. 26 | Shenzhen Yinghe Technology Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 27 | Shenzhen Yinghe Technology Co., Ltd Proposes Final Dividend for 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,765 | 19,519 | 19,954 | 11,347 | 11,905 | 9,994 | - | - |
| Enterprise Value (EV) 1 | 12,791 | 17,403 | 17,926 | 9,558 | 9,265 | 6,801 | 5,986 | 9,994 |
| P/E ratio | 62.9 x | 93.9 x | 64 x | 23.6 x | 21.7 x | 9.3 x | 8.98 x | 5.36 x |
| Yield | 0.21% | 0.17% | 0.33% | 1.25% | 0.95% | 1.31% | 1.7% | 2.09% |
| Capitalization / Revenue | 7.65 x | 8.18 x | 3.84 x | 1.26 x | 1.22 x | 0.9 x | 0.79 x | 0.65 x |
| EV / Revenue | 7.66 x | 7.3 x | 3.45 x | 1.06 x | 0.95 x | 0.61 x | 0.47 x | 0.65 x |
| EV / EBITDA | 45.5 x | 60 x | 50.2 x | 14.6 x | 7.02 x | 4.98 x | 4.08 x | 4.3 x |
| EV / FCF | -37,551,994 x | -306,988,303 x | -1,645,328,726 x | 67,172,593 x | - | - | - | - |
| FCF Yield | -0% | -0% | -0% | 0% | - | - | - | - |
| Price to Book | 3.98 x | 3.72 x | 3.61 x | 2 x | 1.94 x | 1.5 x | 1.27 x | 1.25 x |
| Nbr of stocks (in thousands) | 564,005 | 649,538 | 649,538 | 642,156 | 645,622 | 645,622 | - | - |
| Reference price 2 | 22.63 | 30.05 | 30.72 | 17.67 | 18.44 | 15.48 | 15.48 | 15.48 |
| Announcement Date | 2/27/20 | 3/22/21 | 3/24/22 | 3/28/23 | 3/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,670 | 2,385 | 5,202 | 9,020 | 9,750 | 11,072 | 12,648 | 15,420 |
| EBITDA 1 | 281.3 | 290.3 | 356.9 | 652.7 | 1,319 | 1,367 | 1,468 | 2,325 |
| EBIT 1 | 254.1 | 213.3 | 279.1 | 550.9 | 1,120 | 1,917 | 1,757 | 3,364 |
| Operating Margin | 15.21% | 8.95% | 5.37% | 6.11% | 11.49% | 17.31% | 13.89% | 21.82% |
| Earnings before Tax (EBT) 1 | 256 | 213.9 | 282 | 521.3 | 1,113 | 1,905 | 1,690 | 3,353 |
| Net income 1 | 201.3 | 190.7 | 311.4 | 487.4 | 553.8 | 1,080 | 1,119 | 1,876 |
| Net margin | 12.06% | 8% | 5.99% | 5.4% | 5.68% | 9.75% | 8.85% | 12.17% |
| EPS 2 | 0.3600 | 0.3200 | 0.4800 | 0.7500 | 0.8500 | 1.665 | 1.725 | 2.890 |
| Free Cash Flow | -340.6 | -56.69 | -10.9 | 142.3 | - | - | - | - |
| FCF margin | -20.4% | -2.38% | -0.21% | 1.58% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | 21.8% | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 29.19% | - | - | - | - |
| Dividend per Share 2 | 0.0467 | 0.0500 | 0.1000 | 0.2200 | 0.1750 | 0.2030 | 0.2630 | 0.3230 |
| Announcement Date | 2/27/20 | 3/22/21 | 3/24/22 | 3/28/23 | 3/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | - | 1,738 | - | - | 2,253 | 1,866 | 3,370 | 2,966 | 2,478 | 2,160 | 3,808 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 272 | - | - | - | - | - | 103 | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | 5.93% | - | - | - | - | - | - | - | - | - |
| EPS 2 | 0.4800 | 0.2200 | 0.1000 | 0.3100 | 0.1366 | 0.2100 | 0.1600 | 0.3000 | 0.3300 | 0.0600 | 0.2400 | 0.3200 | 0.3600 | 0.4600 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/27/20 | 3/24/22 | 4/26/22 | 8/24/22 | 10/25/22 | 3/28/23 | 4/25/23 | 8/24/23 | 10/23/23 | 3/26/24 | 4/26/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 26 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 2,115 | 2,027 | 1,789 | 2,640 | 3,193 | 4,008 | - |
| Leverage (Debt/EBITDA) | 0.0924 x | - | - | - | - | - | - | - |
| Free Cash Flow | -341 | -56.7 | -10.9 | 142 | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.42% | 4.93% | 5.78% | 8.5% | 9.3% | 12.5% | 13.5% | 18% |
| ROA (Net income/ Total Assets) | 3.04% | 2.77% | 2.99% | 3.35% | 3.26% | 4.43% | 5.5% | 5.65% |
| Assets 1 | 6,613 | 6,874 | 10,411 | 14,561 | 16,973 | 24,362 | 20,348 | 33,204 |
| Book Value Per Share 2 | 5.690 | 8.080 | 8.500 | 8.850 | 9.510 | 10.30 | 12.20 | 12.40 |
| Cash Flow per Share 2 | 0.2200 | 0.3100 | 0.6900 | 0.5100 | 2.150 | 2.210 | 2.210 | 2.980 |
| Capex 1 | 466 | 260 | 462 | 187 | 191 | 300 | 275 | 350 |
| Capex / Sales | 27.92% | 10.92% | 8.87% | 2.07% | 1.96% | 2.71% | 2.17% | 2.27% |
| Announcement Date | 2/27/20 | 3/22/21 | 3/24/22 | 3/28/23 | 3/26/24 | - | - | - |
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
HOLD
Number of Analysts
6
Last Close Price
15.48
CNY
Average target price
18.28
CNY
Spread / Average Target
+18.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -16.05% | 1.38B | |
| +8.22% | 2.04B | |
| +0.43% | 1.99B | |
| -6.79% | 1.91B | |
| -5.37% | 1.38B | |
| +15.70% | 1.36B | |
| -28.65% | 1.3B | |
| -17.02% | 1.24B | |
| -0.74% | 1.18B | |
| +33.33% | 1.14B |
- Stock Market
- Equities
- 300457 Stock
- Financials Shenzhen Yinghe Technology Co., Ltd
