|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.32 CNY | +0.89% |
|
+1.40% | +19.95% |
| Jan. 09 | Xiamen Intretech's 2025 Profit to Soar Up to 162%; Shares Up 3% | MT |
| Jan. 07 | Tranche Update on Xiamen Intretech Inc.'s Equity Buyback Plan announced on October 10, 2024. | CI |
Company Valuation: Xiamen Intretech Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 29,339 | 26,462 | 12,796 | 14,992 | 11,828 | 15,385 | 15,385 | - |
| Change | - | -9.81% | -51.64% | 17.16% | -21.1% | 30.07% | 0% | - |
| Enterprise Value (EV) | 29,339 | 26,462 | 12,796 | 14,992 | 11,828 | 15,385 | 15,385 | 15,385 |
| Change | - | -9.81% | -51.64% | 17.16% | -21.1% | 30.07% | 0% | 0% |
| P/E ratio | 28.6x | 24.3x | 18.4x | 33.6x | 47.5x | 39.1x | 28.8x | 23.4x |
| PBR | 6.14x | 4.84x | 2.45x | 3.02x | 2.62x | 3.31x | 3.15x | 3.04x |
| PEG | - | 4.21x | -0.5x | -0.9x | -1.1x | 0.7x | 0.8x | 1x |
| Capitalization / Revenue | 5.53x | 3.75x | 2.94x | 3.88x | 3.31x | 3.44x | 2.92x | 2.46x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.44x | 2.92x | 2.46x |
| EV / EBITDA | 0x | - | 0x | 0x | 0x | 22.8x | 17.7x | 15.6x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 32.9x | 24.4x | 19.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.5882 | - | 0.8 | 0.46 | 0.3 | 0.38 | 0.51 | - |
| Rate of return | 1.55% | - | 4.84% | 2.36% | 1.92% | 1.87% | 2.51% | - |
| EPS 2 | 1.324 | 1.4 | 0.9 | 0.58 | 0.33 | 0.52 | 0.705 | 0.87 |
| Distribution rate | 44.4% | - | 88.9% | 79.3% | 90.9% | 73.1% | 72.3% | - |
| Net sales 1 | 5,310 | 7,061 | 4,345 | 3,860 | 3,573 | 4,478 | 5,272 | 6,245 |
| EBITDA 1 | 1,360 | - | 935.8 | 712.1 | 502.3 | 674.5 | 870.5 | 987 |
| EBIT 1 | 1,250 | 1,273 | 787.4 | 544.3 | 291.1 | 468 | 631.5 | 791 |
| Net income 1 | 1,025 | 1,093 | 693.4 | 450.5 | 251.5 | 406.5 | 550.5 | 680 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 37.84 | 34.03 | 16.52 | 19.47 | 15.66 | 20.32 | 20.32 | 20.32 |
| Nbr of stocks (in thousands) | 775,331 | 777,609 | 774,589 | 770,024 | 755,320 | 757,153 | 757,153 | - |
| Announcement Date | 2/25/21 | 4/22/22 | 4/28/23 | 4/26/24 | 4/24/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.08x | - | - | 1.87% | 2.22B | |
| 18.78x | 1.63x | 8.53x | 0.71% | 133B | |
| 22.66x | 0.83x | 8.88x | 1.74% | 36.29B | |
| 11.54x | 0.26x | 3.75x | 1.37% | 11.62B | |
| 61.02x | 1.41x | 36.4x | 0.09% | 7.7B | |
| 29.38x | - | - | - | 6.13B | |
| 37.21x | - | - | 1.45% | 3.43B | |
| 8.45x | 0.39x | 8.82x | -.--% | 3.01B | |
| Average | 28.51x | 0.91x | 13.28x | 1.03% | 25.45B | |
| Weighted average by Cap. | 21.36x | 1.37x | 9.43x | 0.93% |
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
- 002925 Stock
- Valuation Xiamen Intretech Inc.
Select your edition
All financial news and data tailored to specific country editions
