Stock 300971 XIANGYANG BOYA PRECISION INDUSTRIAL EQUIPMENTS CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xiangyang BOYA Precision Industrial Equipments Co., Ltd

Equities

300971

CNE100004KG3

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
18.47 CNY +1.48% Intraday chart for Xiangyang BOYA Precision Industrial Equipments Co., Ltd +7.32% -25.82%
Apr. 18 Xiangyang BOYA Precision Industrial Equipments Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 18 Xiangyang BOYA Precision Industrial Equipments Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 3,356 1,662 2,092
Enterprise Value (EV) 1 2,949 1,220 1,770
P/E ratio 36 x 26.7 x 31.5 x
Yield 1% 1.26% -
Capitalization / Revenue 8.55 x 4.01 x 4.89 x
EV / Revenue 7.51 x 2.94 x 4.14 x
EV / EBITDA 28.5 x 16.3 x 19.1 x
EV / FCF 75.1 x 12.5 x -54.7 x
FCF Yield 1.33% 7.97% -1.83%
Price to Book 3.74 x 1.79 x 2.17 x
Nbr of stocks (in thousands) 84,000 84,000 84,000
Reference price 2 39.95 19.79 24.90
Announcement Date 4/22/22 4/24/23 4/18/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 277.2 295.6 364.1 392.5 414.6 427.7
EBITDA 1 80.51 80.77 113.3 103.5 75.06 92.52
EBIT 1 63.04 62.53 95.09 82.2 53.66 67.73
Operating Margin 22.74% 21.15% 26.11% 20.94% 12.94% 15.84%
Earnings before Tax (EBT) 1 58.23 83.18 95.04 95.29 68.55 70.65
Net income 1 52.43 72.66 83.79 85.77 61.91 66.26
Net margin 18.92% 24.58% 23.01% 21.85% 14.93% 15.49%
EPS 2 0.8300 1.150 1.330 1.110 0.7400 0.7900
Free Cash Flow 1 -3.308 56.24 18.15 39.29 97.29 -32.39
FCF margin -1.19% 19.02% 4.98% 10.01% 23.47% -7.57%
FCF Conversion (EBITDA) - 69.63% 16.01% 37.94% 129.62% -
FCF Conversion (Net income) - 77.4% 21.66% 45.81% 157.14% -
Dividend per Share - 0.4000 0.4000 0.4000 0.2500 -
Announcement Date 4/4/19 7/9/20 4/27/21 4/22/22 4/24/23 4/18/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 17.4 54.4 59.3 407 442 321
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -3.31 56.2 18.1 39.3 97.3 -32.4
ROE (net income / shareholders' equity) 13.3% 17.4% 17.9% 12.1% 6.96% 6.73%
ROA (Net income/ Total Assets) 7.56% 6.49% 8.58% 5.47% 2.79% 3.32%
Assets 1 693.9 1,120 976.1 1,569 2,222 1,997
Book Value Per Share 2 6.340 6.940 7.920 10.70 11.10 11.50
Cash Flow per Share 2 0.7300 1.180 1.580 2.960 5.750 3.670
Capex 1 3.53 6.62 10.5 30.1 13.8 16.7
Capex / Sales 1.27% 2.24% 2.89% 7.66% 3.32% 3.9%
Announcement Date 4/4/19 7/9/20 4/27/21 4/22/22 4/24/23 4/18/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
XIANGYANG BOYA PRECISION INDUSTRIAL EQUIPMENTS CO., LTD Stock Xiangyang BOYA Precision Industrial Equipments Co., Ltd
-25.82% 214M
ATLAS COPCO AB Stock Atlas Copco AB
+11.73% 82.35B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+20.17% 71.09B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+20.89% 37.73B
XYLEM INC. Stock Xylem Inc.
+15.77% 32.01B
FANUC CORPORATION Stock Fanuc Corporation
+9.19% 27.2B
FORTIVE CORPORATION Stock Fortive Corporation
+3.18% 26.74B
SANDVIK AB Stock Sandvik AB
+4.22% 26B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+16.93% 25.5B
DOVER CORPORATION Stock Dover Corporation
+17.14% 24.76B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 300971 Stock
  4. Financials Xiangyang BOYA Precision Industrial Equipments Co., Ltd