Stock 605111 WUXI NCE POWER CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wuxi NCE Power Co.,Ltd.

Equities

605111

CNE1000042H7

Semiconductors

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
36.76 CNY +0.25% Intraday chart for Wuxi NCE Power Co.,Ltd. +5.72% -2.83%
Mar. 27 Wuxi NCE Power Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 22 Wuxi NCE Power Co.,Ltd. announces an Equity Buyback for CNY 45 million worth of its shares. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,789 25,233 16,526 11,281 11,348 - -
Enterprise Value (EV) 1 19,789 25,233 13,961 8,613 8,196 7,953 7,613
P/E ratio 116 x 61.4 x 36.4 x 33.5 x 24.9 x 19.6 x 18.9 x
Yield 0.21% 0.32% 0.53% 0.57% 0.88% 1.12% 1.24%
Capitalization / Revenue 20.7 x 16.8 x 9.13 x 7.64 x 6.06 x 4.94 x 4.03 x
EV / Revenue 20.7 x 16.8 x 7.71 x 5.83 x 4.37 x 3.46 x 2.7 x
EV / EBITDA - 52 x 26.3 x 22.7 x 17.7 x 13.5 x 10.7 x
EV / FCF - - 74.6 x 30.3 x 43.1 x 16.7 x -
FCF Yield - - 1.34% 3.3% 2.32% 5.99% -
Price to Book 17.1 x 16.5 x 4.91 x 3.1 x 2.47 x 2.34 x 2.08 x
Nbr of stocks (in thousands) 277,693 277,693 298,226 298,192 298,168 - -
Reference price 2 71.26 90.87 55.41 37.83 36.76 36.76 36.76
Announcement Date 3/30/21 3/3/22 3/20/23 3/27/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 955 1,498 1,811 1,477 1,874 2,295 2,817
EBITDA 1 - 485 531.2 379.6 464.1 587.7 712
EBIT 1 157.7 469.6 506.7 349.6 435.2 536.1 633
Operating Margin 16.51% 31.34% 27.98% 23.68% 23.23% 23.35% 22.47%
Earnings before Tax (EBT) 1 158 469.6 507.1 349.4 449.5 569.6 653
Net income 1 139.4 410.5 435.2 323.1 439.3 559.7 580.9
Net margin 14.59% 27.4% 24.03% 21.88% 23.45% 24.38% 20.62%
EPS 2 0.6159 1.480 1.521 1.130 1.474 1.877 1.948
Free Cash Flow 1 - - 187 284.4 190 476 -
FCF margin - - 10.33% 19.26% 10.14% 20.74% -
FCF Conversion (EBITDA) - - 35.21% 74.94% 40.94% 80.99% -
FCF Conversion (Net income) - - 42.98% 88.02% 43.25% 85.05% -
Dividend per Share 2 0.1512 0.2934 0.2921 0.2170 0.3252 0.4099 0.4544
Announcement Date 3/30/21 3/3/22 3/20/23 3/27/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q3 2022 Q4 2023 Q1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - 398.8 - 483.8 373.7 345.8 372.3 401.5 501.9 602.3 501.9 504.5
EBITDA 1 - - - - - - - 91.82 112.3 132.8 112.3 110.9
EBIT 1 - 112.4 - 108.9 - 76.42 108.5 81.92 102.4 122.9 102.4 99.61
Operating Margin - 28.17% - 22.52% - 22.1% 29.16% 20.4% 20.4% 20.4% 20.4% 19.74%
Earnings before Tax (EBT) - - - - - 75.47 108.9 - - - - -
Net income 1 136.3 99.72 103.5 97.47 - 67.28 108.2 85.03 102.7 120.4 102.7 101.4
Net margin - 25% - 20.15% - 19.46% 29.07% 21.18% 20.46% 19.99% 20.46% 20.1%
EPS 2 0.4898 0.3622 0.3571 0.3214 - 0.2200 0.4100 0.2851 0.3444 0.4037 0.3444 0.3400
Dividend per Share 2 - - - - - - 0.2170 - - - 0.2755 -
Announcement Date 10/21/21 3/3/22 10/25/22 3/20/23 4/26/23 10/26/23 3/27/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 - - 2,565 2,667 3,153 3,395 3,735
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - 187 284 190 476 -
ROE (net income / shareholders' equity) 18.5% 30.6% 18.8% 9.25% 10.7% 13.3% 11.4%
ROA (Net income/ Total Assets) 12.6% 25% 14.8% 7.76% 9.41% 11.5% -
Assets 1 1,103 1,642 2,941 4,165 4,667 4,862 -
Book Value Per Share 2 4.180 5.510 11.30 12.20 14.90 15.70 17.70
Cash Flow per Share 2 0.2900 1.620 0.9200 1.590 1.870 1.640 2.060
Capex 1 58.1 146 86.3 191 73.7 67.8 79.7
Capex / Sales 6.08% 9.74% 4.76% 12.94% 3.93% 2.95% 2.83%
Announcement Date 3/30/21 3/3/22 3/20/23 3/27/24 - - -
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 Wuxi NCE Power Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
36.76 CNY
Average target price
40.4 CNY
Spread / Average Target
+9.90%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
WUXI NCE POWER CO.,LTD. Stock Wuxi NCE Power Co.,Ltd.
-2.83% 1.51B
NVIDIA CORPORATION Stock NVIDIA Corporation
+75.46% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+19.66% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+8.11% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+15.33% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.18% 162B
INTEL CORPORATION Stock Intel Corporation
-37.71% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+33.17% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+34.69% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 605111 Stock
  4. Financials Wuxi NCE Power Co.,Ltd.