Stock 301170 WUXI XINAN TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wuxi Xinan Technology Co., Ltd.

Equities

301170

CNE100006442

Auto, Truck & Motorcycle Parts

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-06-19 pm EDT 		5-day change 1st Jan Change
25.15 CNY +4.97% Intraday chart for Wuxi Xinan Technology Co., Ltd. +7.34% -17.35%
May. 31 Wuxi Xinan Technology Co., Ltd. Announces Final Profit Distribution Plan to Be Implemented (A Shares) for the Year 2023, Payable on June 7, 2024 CI
May. 20 Wuxi Xinan Technology Co., Ltd. Approves Cash Dividend for the Year 2023 CI

Valuation

Fiscal Period: December 2023
Capitalization 1 3,043
Enterprise Value (EV) 1 2,297
P/E ratio 28.6 x
Yield 0.82%
Capitalization / Revenue 3.01 x
EV / Revenue 2.27 x
EV / EBITDA 16.3 x
EV / FCF 218,692,780 x
FCF Yield 0%
Price to Book 1.87 x
Nbr of stocks (in thousands) 100,000
Reference price 2 30.43
Announcement Date 4/24/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 579.2 686.4 680.7 759.3 874.6 1,011
EBITDA 1 152.9 171.6 176.8 115.5 138.5 140.9
EBIT 1 124.9 139.7 140.7 71.93 93.87 91.44
Operating Margin 21.57% 20.35% 20.67% 9.47% 10.73% 9.05%
Earnings before Tax (EBT) 1 125 137.5 136.6 89.53 99.48 102.2
Net income 1 108.5 116.9 119.2 80.07 91.63 93.16
Net margin 18.73% 17.03% 17.51% 10.54% 10.48% 9.22%
EPS 2 7.233 7.796 1.590 1.068 1.222 1.065
Free Cash Flow - 167.1 -60.57 5.228 -29.1 10.5
FCF margin - 24.34% -8.9% 0.69% -3.33% 1.04%
FCF Conversion (EBITDA) - 97.37% - 4.53% - 7.46%
FCF Conversion (Net income) - 142.87% - 6.53% - 11.27%
Dividend per Share - - - - - 0.2500
Announcement Date 6/29/21 6/29/21 6/29/21 6/4/23 6/4/23 4/24/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 81.2 46.7 37.3 22.4 44.2 -
Net Cash position 1 - - - - - 746
Leverage (Debt/EBITDA) 0.531 x 0.2722 x 0.2108 x 0.1937 x 0.3192 x -
Free Cash Flow - 167 -60.6 5.23 -29.1 10.5
ROE (net income / shareholders' equity) - 31.7% 24.8% 12.5% 12.5% 7.75%
ROA (Net income/ Total Assets) - 12.3% 11.2% 5.19% 5.94% 3.94%
Assets 1 - 948.1 1,068 1,542 1,541 2,365
Book Value Per Share 2 25.20 24.00 8.020 9.110 10.40 16.30
Cash Flow per Share 2 1.210 3.660 0.1900 0.4100 0.2900 2.010
Capex 1 8.01 33.3 25 59.1 12.9 59.8
Capex / Sales 1.38% 4.85% 3.67% 7.78% 1.48% 5.91%
Announcement Date 6/29/21 6/29/21 6/29/21 6/4/23 6/4/23 4/24/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Engine & Powertrain Systems

1st Jan change Capi.
WUXI XINAN TECHNOLOGY CO., LTD. Stock Wuxi Xinan Technology Co., Ltd.
-17.35% 346M
CUMMINS INDIA LIMITED Stock Cummins India Limited
+98.50% 12.78B
MODINE MANUFACTURING COMPANY Stock Modine Manufacturing Company
+57.25% 4.91B
DORMAN PRODUCTS, INC. Stock Dorman Products, Inc.
+10.59% 2.85B
VITESCO TECHNOLOGIES GROUP AG Stock Vitesco Technologies Group AG
-23.21% 2.56B
ATMUS FILTRATION TECHNOLOGIES INC. Stock Atmus Filtration Technologies Inc.
+19.50% 2.34B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD Stock Chongqing Zongshen Power Machinery Co.,Ltd
+89.89% 1.99B
GARRETT MOTION INC. Stock Garrett Motion Inc.
-12.93% 1.9B
WUXI BEST PRECISION MACHINERY CO., LTD. Stock Wuxi Best Precision Machinery Co., Ltd.
-23.64% 1.08B
YAPP AUTOMOTIVE SYSTEMS CO., LTD. Stock YAPP Automotive Systems Co., Ltd.
-21.93% 952M
Engine & Powertrain Systems
  1. Stock Market
  2. Equities
  3. 301170 Stock
  4. Financials Wuxi Xinan Technology Co., Ltd.