Valuation Wuxi Lead Intelligent Equipment CO.,LTD.
Equities
300450
CNE100001ZF9
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.91 CNY | +1.36% |
|
-6.44% | +5.86% |
| Apr. 29 | Jefferies Adjusts Wuxi Lead Intelligent Equipment's Price Target to 67 Yuan from 62 Yuan, Keeps at Buy | MT |
| Apr. 29 | Wuxi Lead Intelligent Equipment's Q1 2026 Profit Jumps 11% | MT |
Company Valuation: Wuxi Lead Intelligent Equipment CO.,LTD.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 116,299 | 63,038 | 39,952 | 31,129 | 77,719 | 87,226 | - | - |
| Change | - | -45.8% | -36.62% | -22.08% | 149.67% | 12.23% | - | - |
| Enterprise Value (EV) 1 | 113,607 | 56,976 | 36,598 | 31,129 | 74,856 | 82,448 | 81,138 | 80,862 |
| Change | - | -49.85% | -35.77% | -14.94% | 140.47% | 10.14% | -1.59% | -0.34% |
| P/E ratio | 58x | 27.2x | 22.6x | 111x | 50x | 35.2x | 26.2x | 19.9x |
| PBR | 12.3x | 5.67x | 3.38x | 2.7x | 5.96x | 5.28x | 4.57x | 3.86x |
| PEG | - | 1.7x | -1x | -1.3x | 0x | 0.7x | 0.8x | 0.6x |
| Capitalization / Revenue | 11.6x | 4.52x | 2.4x | 2.63x | 5.38x | 4.62x | 3.76x | 3.01x |
| EV / Revenue | 11.3x | 4.09x | 2.2x | 2.63x | 5.18x | 4.37x | 3.49x | 2.79x |
| EV / EBITDA | 62.7x | 20.2x | 16.9x | 67.4x | 36.4x | 26.8x | 19.6x | 14.5x |
| EV / EBIT | 67.2x | 22.6x | 19.4x | 150x | 44.5x | 30.6x | 21.7x | 16.8x |
| EV / FCF | 136x | 80.9x | -25.9x | -12.8x | 17x | 46x | 32.1x | 26.4x |
| FCF Yield | 0.74% | 1.24% | -3.86% | -7.84% | 5.88% | 2.17% | 3.12% | 3.79% |
| Dividend per Share 2 | 0.5 | 0.537 | 0.343 | 0.056 | 0.287 | 0.4953 | 0.6553 | 0.658 |
| Rate of return | 0.67% | 1.33% | 1.34% | 0.28% | 0.57% | 0.94% | 1.24% | 1.24% |
| EPS 2 | 1.282 | 1.481 | 1.132 | 0.18 | 1 | 1.504 | 2.016 | 2.662 |
| Distribution rate | 39% | 36.3% | 30.3% | 31.1% | 28.7% | 32.9% | 32.5% | 24.7% |
| Net sales 1 | 10,037 | 13,932 | 16,628 | 11,855 | 14,443 | 18,887 | 23,224 | 28,949 |
| EBITDA 1 | 1,811 | 2,821 | 2,160 | 461.8 | 2,057 | 3,078 | 4,139 | 5,594 |
| EBIT 1 | 1,690 | 2,520 | 1,883 | 207.1 | 1,683 | 2,697 | 3,731 | 4,806 |
| Net income 1 | 1,585 | 2,318 | 1,775 | 286.1 | 1,564 | 2,422 | 3,770 | 5,205 |
| Net Debt 1 | -2,693 | -6,062 | -3,354 | - | -2,863 | -4,778 | -6,088 | -6,364 |
| Reference price 2 | 74.37 | 40.25 | 25.60 | 20.02 | 49.98 | 52.91 | 52.91 | 52.91 |
| Nbr of stocks (in thousands) | 1,563,794 | 1,566,163 | 1,560,613 | 1,554,890 | 1,555,011 | 1,663,069 | - | - |
| Announcement Date | 4/24/22 | 4/25/23 | 4/24/24 | 4/28/25 | 3/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.7x | 4.3x | 26.42x | 0.95% | 12.65B | |
| 22.05x | 1.92x | 13.53x | 0.76% | 17.94B | |
| 26.44x | 5.74x | 17.8x | 1.16% | 15.33B | |
| 72.62x | 8.61x | 49.4x | 0.23% | 10.64B | |
| 51.19x | 5.44x | 21.6x | - | 6.59B | |
| 12.25x | 1.01x | 7.26x | 6.13% | 4.78B | |
| 8.47x | 1.37x | 5.67x | 4.2% | 4.44B | |
| 29.82x | 3.61x | 16.24x | 1.17% | 4.43B | |
| 11.29x | 0.54x | 4.95x | 2.68% | 4.29B | |
| 31.09x | 3.38x | 15.65x | - | 3.75B | |
| Average | 29.99x | 3.59x | 17.85x | 2.16% | 8.48B | |
| Weighted average by Cap. | 32.33x | 4.08x | 20.39x | 1.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 300450 Stock
- Valuation Wuxi Lead Intelligent Equipment CO.,LTD.
Select your edition
All financial news and data tailored to specific country editions
