Financials Xizi Clean Energy Equipment Manufacturing Co., Ltd.

Equities

002534

CNE100000YT5

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
10.04 CNY +3.51% Intraday chart for Xizi Clean Energy Equipment Manufacturing Co., Ltd. +6.81% -19.62%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 6,619 22,773 10,406 9,233 7,422 -
Enterprise Value (EV) 1 6,619 22,773 10,406 9,233 7,422 7,422
P/E ratio 13.2 x 54.6 x 51.7 x 178 x 16.5 x 11 x
Yield - 0.63% - 0.8% - -
Capitalization / Revenue 1.24 x 3.46 x - 1.14 x 0.7 x 0.57 x
EV / Revenue 1.24 x 3.46 x - 1.14 x 0.7 x 0.57 x
EV / EBITDA - - - 29 x 9.6 x 6.64 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - 6.26 x - 2.36 x 1.75 x 1.51 x
Nbr of stocks (in thousands) 718,633 718,633 718,634 739,203 739,205 -
Reference price 2 9.210 31.69 14.48 12.49 10.04 10.04
Announcement Date 3/29/21 3/30/22 3/30/23 3/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 5,356 6,578 - 8,079 10,558 12,952
EBITDA 1 - - - 318 773 1,118
EBIT 1 - 491 - 142.1 613 948
Operating Margin - 7.46% - 1.76% 5.81% 7.32%
Earnings before Tax (EBT) 1 - 509.4 - 128.7 655 989
Net income 1 - 420.3 203.9 54.58 454 670
Net margin - 6.39% - 0.68% 4.3% 5.17%
EPS 2 0.7000 0.5800 0.2800 0.0700 0.6100 0.9100
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - 0.2000 - 0.1000 - -
Announcement Date 3/29/21 3/30/22 3/30/23 3/29/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 12.4% - 1.47% 10.7% 13.6%
ROA (Net income/ Total Assets) - 3.45% - - 2.1% 2.7%
Assets 1 - 12,175 - - 21,619 24,815
Book Value Per Share 2 - 5.060 - 5.280 5.740 6.640
Cash Flow per Share 2 - 1.140 - 0.4200 1.420 1.640
Capex 1 - - - 350 6 109
Capex / Sales - - - 4.33% 0.06% 0.84%
Announcement Date 3/29/21 3/30/22 3/30/23 3/29/24 - -
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

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
10.04
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002534 Stock
  4. Financials Xizi Clean Energy Equipment Manufacturing Co., Ltd.