Valuation Xiamen Intretech Inc.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-12-03			5-day change	1st Jan Change
14.79 ^CNY	+2.07%		+6.17%	-24.04%

Oct. 29	Xiamen Intretech Inc. Reports Earnings Results for the Nine Months Ended September 30, 2024	CI
Oct. 09	Tranche Update on Xiamen Intretech Inc.'s Equity Buyback Plan announced on October 10, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: december	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	20,016	29,339	26,462	12,796	15,008	11,171	-	-
Change	-	46.58%	-9.81%	-51.64%	17.28%	-25.56%	-	-
Enterprise Value (EV)	20,016	29,339	26,462	12,796	15,008	11,171	11,171	11,171
Change	-	46.58%	-9.81%	-51.64%	17.28%	-25.56%	0%	0%
P/E ratio	20.6x	28.6x	24.3x	18.4x	33.6x	31x	24.7x	18.4x
PBR	4.85x	6.14x	4.84x	2.45x	3.02x	2.25x	2.17x	2.11x
PEG	-	5.08x	4.21x	-0.5x	-0.9x	-1.7x	1x	0.5x
Capitalization / Revenue	5.19x	5.53x	3.75x	2.94x	3.89x	2.96x	2.45x	2.02x
EV / Revenue	0x	0x	0x	0x	0x	2.96x	2.45x	2.02x
EV / EBITDA	0x	0x	-	0x	0x	16.9x	13.7x	11.7x
EV / EBIT	0x	0x	0x	0x	0x	25.5x	20.2x	15.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.5882	-	0.8	0.46	0.395	0.51	0.85
Rate of return	-	1.55%	-	4.84%	2.36%	2.67%	3.45%	5.75%
EPS ²	1.253	1.324	1.4	0.9	0.58	0.4767	0.6	0.805
Distribution rate	-	44.4%	-	88.9%	79.3%	82.9%	85%	106%
Net sales ¹	3,854	5,310	7,061	4,345	3,860	3,780	4,562	5,536
EBITDA ¹	1,196	1,360	-	935.8	712.1	662	817.7	957
EBIT ¹	1,126	1,250	1,273	787.4	544.3	437.5	552.7	728
Net income ¹	973.2	1,025	1,093	693.4	450.5	371	467.7	625.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	25.85	37.84	34.03	16.52	19.47	14.79	14.79	14.79
Nbr of stocks (in thousands)	774,216	775,331	777,609	774,589	770,818	755,320	-	-
Announcement Date	2/28/20	2/25/21	4/22/22	4/28/23	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
XIAMEN INTRETECH INC.	30.4x	-	-	+2.73%	1.5B
SONY GROUP CORPORATION	17.55x	-	-	+0.65%	122B
PANASONIC HOLDINGS CORPORATION	10.78x	0.45x	4.76x	+2.67%	22.74B
DIXON TECHNOLOGIES (INDIA) LIMITED	119.49x	2.64x	70.51x	+0.05%	11.84B
LG ELECTRONICS INC.	10.68x	0.23x	2.84x	+1.71%	10.75B
SHARP CORPORATION	28.61x	0.42x	14.2x	-.--%	4.14B
HANGZHOU EZVIZ NETWORK CO., LTD.	41.3x	-	-	+1.12%	3.5B
SHENZHEN MTC CO., LTD.	11.93x	-	-	+2.91%	3.21B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	46.1x	3.23x	29.24x	+0.92%	3.17B
Average	35.21x	1.39x	24.31x	+1.42%	20.27B
Weighted average by Cap.	24.13x	1.06x	21.37x	+0.98%