Stock 301318 VALUEHD CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials ValueHD Corporation

Equities

301318

CNE100005K28

Household Electronics

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
30.15 CNY +4.07% Intraday chart for ValueHD Corporation +2.00% +10.69%
May. 20 ValueHD Corporation Announces 2023 Final Profit Distribution Plan to Be Implemented (A Shares), Payable on 24 May 2024 CI
Apr. 24 ValueHD Corporation agreed to acquire an additional 25% stake in Shenzhen Dianyang Technology Co., Ltd. from Tao Haibing, Zhang Jun, Chai Yufeng, Zhao Qingzhuang, and Wuyishan Dianyang Technology Partnership Enterprise (Limited Partnership) for CNY 12.5 million CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 2,950 3,687
Enterprise Value (EV) 1 1,780 2,403
P/E ratio 19.3 x 44.8 x
Yield 1.88% 0.56%
Capitalization / Revenue 4.88 x 7.55 x
EV / Revenue 2.94 x 4.92 x
EV / EBITDA 15 x 67.1 x
EV / FCF 49.9 x 50.7 x
FCF Yield 2% 1.97%
Price to Book 1.75 x 2.1 x
Nbr of stocks (in thousands) 135,353 135,353
Reference price 2 21.79 27.24
Announcement Date 4/25/23 4/23/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 219.2 287.8 670.1 600.2 604.6 488.1
EBITDA 1 52.96 51.38 222.5 161.7 118.7 35.79
EBIT 1 51.78 49.79 220.4 158.9 114.1 28.73
Operating Margin 23.62% 17.3% 32.89% 26.47% 18.88% 5.89%
Earnings before Tax (EBT) 1 57.48 55.9 213.8 167.5 136.3 81.86
Net income 1 50.99 50.12 186.9 149.7 127.1 82.17
Net margin 23.26% 17.41% 27.89% 24.94% 21.03% 16.84%
EPS 2 0.6821 0.5128 1.882 1.477 1.128 0.6077
Free Cash Flow 1 11.09 31.22 87.55 76.59 35.66 47.45
FCF margin 5.06% 10.85% 13.07% 12.76% 5.9% 9.72%
FCF Conversion (EBITDA) 20.93% 60.77% 39.35% 47.37% 30.04% 132.56%
FCF Conversion (Net income) 21.74% 62.3% 46.84% 51.16% 28.05% 57.74%
Dividend per Share 2 0.2062 0.1538 - - 0.4103 0.1538
Announcement Date 4/23/19 4/28/20 4/28/21 3/13/22 4/25/23 4/23/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 88.9 131 254 319 1,170 1,284
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 11.1 31.2 87.6 76.6 35.7 47.4
ROE (net income / shareholders' equity) 40.3% 29.4% 64% 32.1% 11.4% 4.77%
ROA (Net income/ Total Assets) 19.6% 14.3% 35% 16.3% 5.62% 0.96%
Assets 1 260.4 350.8 534.1 920.5 2,262 8,572
Book Value Per Share 2 1.500 1.990 3.790 5.370 12.50 13.00
Cash Flow per Share 2 0.7300 0.8500 1.780 0.7700 3.070 4.170
Capex 1 1.91 3.64 4.65 9.07 18.4 19.2
Capex / Sales 0.87% 1.26% 0.69% 1.51% 3.04% 3.94%
Announcement Date 4/23/19 4/28/20 4/28/21 3/13/22 4/25/23 4/23/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Household Electronics

1st Jan change Capi.
VALUEHD CORPORATION Stock ValueHD Corporation
+10.69% 559M
SONY GROUP CORPORATION Stock Sony Group Corporation
-3.84% 100B
PANASONIC HOLDINGS CORPORATION Stock Panasonic Holdings Corporation
-0.93% 20.54B
DIXON TECHNOLOGIES (INDIA) LIMITED Stock Dixon Technologies (India) Limited
+43.09% 6.74B
GN STORE NORD A/S Stock GN Store Nord A/S
+26.43% 4.6B
HANGZHOU EZVIZ NETWORK CO., LTD. Stock Hangzhou EZVIZ Network Co., Ltd.
+17.99% 4.11B
SHARP CORPORATION Stock Sharp Corporation
-3.51% 4.01B
SICHUAN CHANGHONG ELECTRIC CO.,LTD. Stock Sichuan Changhong Electric Co.,Ltd.
-6.99% 3.14B
SHENZHEN MTC CO., LTD. Stock Shenzhen MTC Co., Ltd.
-11.29% 3.09B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED Stock Crompton Greaves Consumer Electricals Limited
+26.17% 3.02B
Other Household Electronics
  1. Stock Market
  2. Equities
  3. 301318 Stock
  4. Financials ValueHD Corporation