Stock 603855 WAROM TECHNOLOGY INCORPORATED COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Warom Technology Incorporated Company

Equities

603855

CNE100002X67

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
23.24 CNY -0.04% Intraday chart for Warom Technology Incorporated Company -1.19% +16.43%
Mar. 28 Warom Technology Incorporated Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Warom Technology Incorporated Company Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,241 5,442 8,366 7,644 6,605 7,690 - -
Enterprise Value (EV) 1 3,241 5,442 8,366 7,644 6,605 7,690 7,690 7,690
P/E ratio 17.2 x 20.7 x 22.4 x 22 x 14.7 x 14.4 x 12.1 x 10.2 x
Yield - 3.1% 3.96% 4.33% 5.01% 4.8% 6.15% 5.31%
Capitalization / Revenue 1.67 x 2.38 x 2.76 x 2.51 x 2.07 x 1.87 x 1.6 x 1.41 x
EV / Revenue 1.67 x 2.38 x 2.76 x 2.51 x 2.07 x 1.87 x 1.6 x 1.41 x
EV / EBITDA - - 20 x 17.6 x 11.8 x 11.9 x 9.92 x 8.56 x
EV / FCF - 23.6 x 20.5 x - - 68.7 x 12.7 x 10.1 x
FCF Yield - 4.24% 4.87% - - 1.46% 7.89% 9.91%
Price to Book - 3.36 x 4.86 x 4.34 x 3.47 x 3.57 x 3.06 x 2.67 x
Nbr of stocks (in thousands) 331,070 337,170 330,943 330,904 330,904 330,904 - -
Reference price 2 9.790 16.14 25.28 23.10 19.96 23.24 23.24 23.24
Announcement Date 4/27/20 4/28/21 4/28/22 4/26/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,943 2,283 3,027 3,043 3,197 4,108 4,809 5,455
EBITDA 1 - - 419 433.9 561.3 645.9 774.9 898.8
EBIT 1 - 290.2 419.1 376.1 503.4 607 718.9 856.6
Operating Margin - 12.71% 13.84% 12.36% 15.75% 14.77% 14.95% 15.7%
Earnings before Tax (EBT) 1 - 306.7 436.3 400.2 522.3 622.3 733.7 872
Net income 1 - 260.7 381.1 358.2 461.1 549.1 648.9 770.6
Net margin - 11.42% 12.59% 11.77% 14.42% 13.37% 13.49% 14.13%
EPS 2 0.5700 0.7800 1.130 1.050 1.360 1.615 1.921 2.282
Free Cash Flow 1 - 230.8 407.2 - - 112 607 762
FCF margin - 10.11% 13.45% - - 2.73% 12.62% 13.97%
FCF Conversion (EBITDA) - - 97.18% - - 17.34% 78.33% 84.78%
FCF Conversion (Net income) - 88.52% 106.84% - - 20.4% 93.54% 98.88%
Dividend per Share 2 - 0.5000 1.000 1.000 1.000 1.117 1.430 1.235
Announcement Date 4/27/20 4/28/21 4/28/22 4/26/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 S1
Net sales - - -
EBITDA - - -
EBIT - - -
Operating Margin - - -
Earnings before Tax (EBT) - - -
Net income 1 60.07 93.43 153.5
Net margin - - -
EPS 0.1800 - -
Dividend per Share - - -
Announcement Date 4/28/22 8/25/22 8/25/22
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 231 407 - - 112 607 762
ROE (net income / shareholders' equity) - 16.3% 22.9% 19.9% 24.7% 25% 25.7% 26.4%
ROA (Net income/ Total Assets) - 8.35% 10.1% 3.64% 10.4% 10.3% 11.2% 12.8%
Assets 1 - 3,123 3,759 9,839 4,420 5,331 5,782 6,044
Book Value Per Share 2 - 4.800 5.200 5.320 5.750 6.500 7.590 8.690
Cash Flow per Share 2 - 1.020 1.510 0.5400 1.860 1.800 1.540 4.710
Capex 1 - 113 102 56.9 77.2 58.6 64.1 56.7
Capex / Sales - 4.96% 3.35% 1.87% 2.41% 1.43% 1.33% 1.04%
Announcement Date 4/27/20 4/28/21 4/28/22 4/26/23 3/28/24 - - -
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

Ratings for Warom Technology Incorporated Company

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
23.24 CNY
Average target price
25.52 CNY
Spread / Average Target
+9.82%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
WAROM TECHNOLOGY INCORPORATED COMPANY Stock Warom Technology Incorporated Company
+16.43% 1.06B
SIEMENS AG Stock Siemens AG
+4.53% 149B
EATON CORPORATION PLC Stock Eaton Corporation plc
+34.66% 130B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+19.57% 130B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+12.90% 62.82B
AMETEK, INC. Stock AMETEK, Inc.
+7.65% 41.04B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+94.65% 35B
WEG S.A. Stock WEG S.A.
+6.26% 32.1B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-9.78% 32.1B
LEGRAND Stock Legrand
+3.97% 27.31B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 603855 Stock
  4. Financials Warom Technology Incorporated Company