Valuation Wuxi Lead Intelligent Equipment CO.,LTD.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-07-07			5-day change	1st Jan Change
23.74 ^CNY	-0.92%		-4.47%	+18.58%

May. 09	Mubang High-tech Ordered to Pay Wuxi Lead Intelligent Equipment 43 Million Yuan Over Sales Dispute	MT
Apr. 28	Wuxi Lead Intelligent Equipment CO.,LTD. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	76,206	116,299	63,038	39,952	31,129	36,913	-	-
Change	-	52.61%	-45.8%	-36.62%	-22.08%	18.58%	-	-
Enterprise Value (EV) ¹	73,816	113,607	56,976	36,598	31,129	38,135	38,723	39,541
Change	-	53.91%	-49.85%	-35.77%	-14.94%	22.51%	1.54%	2.11%
P/E ratio	96.6x	58x	27.2x	22.6x	111x	23.7x	17.5x	14.9x
PBR	13.6x	12.3x	5.67x	3.38x	2.7x	2.79x	2.49x	2.28x
PEG	-	0x	1.7x	-1x	-1.3x	0x	0.5x	0.8x
Capitalization / Revenue	13x	11.6x	4.52x	2.4x	2.63x	2.49x	2.12x	1.86x
EV / Revenue	12.6x	11.3x	4.09x	2.2x	2.63x	2.57x	2.23x	2x
EV / EBITDA	81.9x	62.7x	20.2x	16.9x	67.4x	17.5x	13.4x	11.9x
EV / EBIT	91x	67.2x	22.6x	19.4x	150x	21.1x	16.2x	14.1x
EV / FCF	79.6x	136x	80.9x	-25.9x	-12.8x	5.83x	15.6x	13.7x
FCF Yield	1.26%	0.74%	1.24%	-3.86%	-7.84%	17.1%	6.41%	7.29%
Dividend per Share ²	0.1875	0.5	0.537	0.343	0.056	0.3769	0.4896	0.5638
Rate of return	0.36%	0.67%	1.33%	1.34%	0.28%	1.59%	2.06%	2.38%
EPS ²	0.5433	1.282	1.481	1.132	0.18	1.002	1.359	1.597
Distribution rate	34.5%	39%	36.3%	30.3%	31.1%	37.6%	36%	35.3%
Net sales ¹	5,858	10,037	13,932	16,628	11,855	14,832	17,376	19,798
EBITDA ¹	901.6	1,811	2,821	2,160	461.8	2,184	2,885	3,314
EBIT ¹	810.9	1,690	2,520	1,883	207.1	1,808	2,395	2,799
Net income ¹	767.5	1,585	2,318	1,775	286.1	1,578	2,128	2,503
Net Debt ¹	-2,390	-2,693	-6,062	-3,354	-	1,222	1,809	2,628
Reference price ²	52.49	74.37	40.25	25.60	20.02	23.74	23.74	23.74
Nbr of stocks (in thousands)	1,451,716	1,563,794	1,566,163	1,560,613	1,554,890	1,554,890	-	-
Announcement Date	4/22/21	4/24/22	4/25/23	4/24/24	4/28/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	23.7x	2.57x	17.46x	1.59%	5.15B
IHI CORPORATION	20.46x	1.57x	11.24x	0.94%	15.53B
NORDSON CORPORATION	25.19x	5.09x	16.15x	1.45%	12.36B
VALMET OYJ	15.1x	1.09x	8.93x	5.26%	5.63B
KRONES AG	13.52x	0.68x	6.47x	2.16%	5.12B
TOMRA SYSTEMS ASA	35.35x	3.08x	16.04x	1.59%	4.73B
ENPRO INC.	44.68x	4.09x	16.64x	-	4.18B
THE JAPAN STEEL WORKS, LTD.	28.52x	1.89x	15.8x	1.13%	4.18B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	8.78x	1.39x	5.74x	4.08%	4.16B
KADANT INC.	34.89x	3.71x	18.25x	-	3.75B
Average	25.02x	2.52x	13.27x	2.27%	6.48B
Weighted average by Cap.	23.86x	2.61x	13.14x	1.94%