Stock 002925 XIAMEN INTRETECH INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xiamen Intretech Inc.

Equities

002925

CNE1000033H6

Household Electronics

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
14.79 CNY +1.93% Intraday chart for Xiamen Intretech Inc. +4.52% -24.04%
Apr. 01 Tranche Update on Xiamen Intretech Inc.'s Equity Buyback Plan announced on February 7, 2024. CI
Feb. 07 Xiamen Intretech Inc.'s Equity Buyback announced on June 2, 2023, has closed with 4,584,553 shares, representing 0.59% for CNY 69.92 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 19,972 20,016 29,339 26,462 12,796 11,399 11,399 -
Enterprise Value (EV) 1 19,972 20,016 29,339 26,462 12,796 15,008 11,399 11,399
P/E ratio 24.2 x 20.6 x 28.6 x 24.3 x 18.4 x 33.6 x 13.9 x 10.7 x
Yield - - 1.55% - 4.84% 2.36% 5.59% 7.84%
Capitalization / Revenue 7.19 x 5.19 x 5.53 x 3.75 x 2.94 x 3.89 x 2.03 x 1.57 x
EV / Revenue 7.19 x 5.19 x 5.53 x 3.75 x 2.94 x 3.89 x 2.03 x 1.57 x
EV / EBITDA 20.8 x 16.7 x 21.6 x - 13.7 x 21.1 x 9.65 x 7.78 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 5.41 x 4.85 x 6.14 x 4.84 x 2.45 x 3.02 x 2.05 x 1.9 x
Nbr of stocks (in thousands) 773,772 774,216 775,331 777,609 774,589 770,724 770,724 -
Reference price 2 25.81 25.85 37.84 34.03 16.52 14.79 14.79 14.79
Announcement Date 2/21/19 2/28/20 2/25/21 4/22/22 4/28/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,779 3,854 5,310 7,061 4,345 3,860 5,611 7,246
EBITDA 1 961.5 1,196 1,360 - 935.8 712.1 1,181 1,466
EBIT 1 919.1 1,126 1,250 1,273 787.4 544.3 953.2 1,241
Operating Margin 33.08% 29.21% 23.54% 18.03% 18.12% 14.1% 16.99% 17.12%
Earnings before Tax (EBT) 1 925.4 1,126 1,248 1,273 787 538.6 952.8 1,240
Net income 1 813.7 973.2 1,025 1,093 693.4 450.5 828.8 1,076
Net margin 29.28% 25.25% 19.3% 15.48% 15.96% 11.67% 14.77% 14.85%
EPS 2 1.065 1.253 1.324 1.400 0.9000 0.5800 1.062 1.377
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.5882 - 0.8000 0.4600 0.8267 1.160
Announcement Date 2/21/19 2/28/20 2/25/21 4/22/22 4/28/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 24.7% 25.4% 23.6% 21.6% 13% 8.74% 14.9% 17.7%
ROA (Net income/ Total Assets) - - 15.8% - 8.61% 7.09% 9.83% 11.4%
Assets 1 - - 6,476 - 8,048 7,834 8,431 9,411
Book Value Per Share 2 4.770 5.330 6.160 7.030 6.740 6.450 7.220 7.780
Cash Flow per Share 2 0.9400 0.9000 0.9000 1.300 1.550 0.8800 1.020 1.800
Capex 1 - - 200 461 483 463 368 310
Capex / Sales - - 3.77% 6.53% 11.12% 11.99% 6.55% 4.27%
Announcement Date 2/21/19 2/28/20 2/25/21 4/22/22 4/28/23 4/26/24 - -
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 Xiamen Intretech Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
14.79 CNY
Average target price
20 CNY
Spread / Average Target
+35.23%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Household Electronics

1st Jan change Capi.
XIAMEN INTRETECH INC. Stock Xiamen Intretech Inc.
-24.04% 1.57B
PANASONIC HOLDINGS CORPORATION Stock Panasonic Holdings Corporation
-4.19% 19.84B
LG ELECTRONICS INC. Stock LG Electronics Inc.
-10.81% 11.28B
DIXON TECHNOLOGIES (INDIA) LIMITED Stock Dixon Technologies (India) Limited
+30.66% 6.15B
GN STORE NORD A/S Stock GN Store Nord A/S
+9.46% 3.92B
HANGZHOU EZVIZ NETWORK CO., LTD. Stock Hangzhou EZVIZ Network Co., Ltd.
+6.79% 3.72B
SICHUAN CHANGHONG ELECTRIC CO.,LTD. Stock Sichuan Changhong Electric Co.,Ltd.
+0.95% 3.4B
SHENZHEN MTC CO., LTD. Stock Shenzhen MTC Co., Ltd.
-3.05% 3.38B
SHARP CORPORATION Stock Sharp Corporation
-18.57% 3.38B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED Stock Crompton Greaves Consumer Electricals Limited
+0.84% 2.42B
Other Household Electronics
  1. Stock Market
  2. Equities
  3. 002925 Stock
  4. Financials Xiamen Intretech Inc.