SUZHOU HARMONTRONICS AUTOMATION TECHNOLOGY CO., LTD Financials Suzhou Harmontronics Automation Technology Co., Ltd
Equities
688022
CNE100003M93
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.47 CNY | +2.72% |
|
+22.29% | -29.49% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,748 | 3,586 | 7,047 | 5,218 | 3,804 | 2,690 | - |
| Enterprise Value (EV) 1 | 4,748 | 3,586 | 7,047 | 5,218 | 3,804 | 2,690 | 2,690 |
| P/E ratio | 55.6 x | 81 x | 116 x | 71.2 x | -44.8 x | 32.9 x | 21.2 x |
| Yield | - | - | - | 0.26% | - | - | - |
| Capitalization / Revenue | 10.4 x | - | 9.3 x | 4.57 x | 2.84 x | 1.26 x | 0.97 x |
| EV / Revenue | 10.4 x | - | 9.3 x | 4.57 x | 2.84 x | 1.26 x | 0.97 x |
| EV / EBITDA | - | - | 78.7 x | 43.1 x | -49.9 x | 17.7 x | 13.7 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 7.55 x | 5.1 x | 2.18 x | 2.4 x | 2.19 x |
| Nbr of stocks (in thousands) | 151,200 | 151,200 | 151,601 | 150,949 | 173,393 | 173,914 | - |
| Reference price 2 | 31.40 | 23.71 | 46.49 | 34.57 | 21.94 | 15.47 | 15.47 |
| Announcement Date | 4/24/20 | 4/22/21 | 2/27/22 | 2/22/23 | 2/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 457.5 | - | 758 | 1,143 | 1,339 | 2,136 | 2,788 |
| EBITDA 1 | - | - | 89.59 | 121.1 | -76.19 | 152 | 197 |
| EBIT 1 | - | - | 58.96 | 75.31 | -127.1 | 89 | 139 |
| Operating Margin | - | - | 7.78% | 6.59% | -9.49% | 4.17% | 4.99% |
| Earnings before Tax (EBT) 1 | - | - | 63.11 | 73.27 | -131.6 | 87 | 138 |
| Net income 1 | 66.88 | 44.15 | 60.8 | 73.51 | -84.54 | 82 | 128 |
| Net margin | 14.62% | - | 8.02% | 6.43% | -6.31% | 3.84% | 4.59% |
| EPS 2 | 0.5643 | 0.2928 | 0.4000 | 0.4857 | -0.4900 | 0.4700 | 0.7300 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | 0.0914 | - | - | - |
| Announcement Date | 4/24/20 | 4/22/21 | 2/27/22 | 2/22/23 | 2/26/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.3% | - | 6.69% | 7.52% | -5.03% | 7.3% | 10.4% |
| ROA (Net income/ Total Assets) | - | - | 3.55% | 5.02% | -2.39% | 1.7% | 2.1% |
| Assets 1 | - | - | 1,714 | 1,464 | 3,541 | 4,824 | 6,095 |
| Book Value Per Share 2 | - | - | 6.160 | 6.780 | 10.10 | 6.450 | 7.060 |
| Cash Flow per Share | - | - | -1.300 | -1.300 | -1.850 | - | - |
| Capex 1 | - | - | 270 | 161 | 278 | 60 | 40 |
| Capex / Sales | - | - | 35.63% | 14.11% | 20.78% | 2.81% | 1.43% |
| Announcement Date | 4/24/20 | 4/22/21 | 2/27/22 | 2/22/23 | 2/26/24 | - | - |
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
15.47
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.49% | 371M | |
| -1.42% | 14.89B | |
| +25.00% | 4.92B | |
| -14.84% | 4.68B | |
| -11.99% | 4.52B | |
| +10.91% | 4.18B | |
| -17.31% | 4.12B | |
| +13.00% | 3.73B | |
| +29.08% | 3.43B | |
| +0.73% | 3.31B |
- Stock Market
- Equities
- 688022 Stock
- Financials Suzhou Harmontronics Automation Technology Co., Ltd
