YINDU KITCHEN EQUIPMENT CO., LTD Financials Yindu Kitchen Equipment Co., Ltd
Equities
603277
CNE100002VV3
Appliances, Tools & Housewares
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.78 CNY | +0.34% |
|
+5.57% | +11.04% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,048 | 7,774 | 6,911 | 11,282 | 12,527 | - | - |
| Enterprise Value (EV) 1 | 5,048 | 7,774 | 6,911 | 11,282 | 12,527 | 12,527 | 12,527 |
| P/E ratio | 16.2 x | 18.9 x | 15.2 x | 22 x | 19.4 x | 15.6 x | 13.1 x |
| Yield | - | - | - | 3.73% | 3.36% | 3.36% | 3.36% |
| Capitalization / Revenue | - | - | - | 4.25 x | 3.99 x | 3.37 x | 2.94 x |
| EV / Revenue | - | - | - | 4.25 x | 3.99 x | 3.37 x | 2.94 x |
| EV / EBITDA | - | - | - | 17.6 x | 14.8 x | 12 x | 10.1 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | 3.99 x | 3.83 x | 3.24 x | 2.88 x |
| Nbr of stocks (in thousands) | 410,055 | 420,220 | 420,648 | 420,648 | 420,648 | - | - |
| Reference price 2 | 12.31 | 18.50 | 16.43 | 26.82 | 29.78 | 29.78 | 29.78 |
| Announcement Date | 4/27/21 | 4/27/22 | 4/27/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 2,653 | 3,138 | 3,721 | 4,260 |
| EBITDA 1 | - | - | - | 639.7 | 844 | 1,042 | 1,240 |
| EBIT 1 | - | - | - | 581.1 | 739.5 | 917.5 | 1,094 |
| Operating Margin | - | - | - | 21.91% | 23.56% | 24.66% | 25.67% |
| Earnings before Tax (EBT) 1 | - | - | - | 580.1 | 739.5 | 917 | 1,094 |
| Net income 1 | 310.5 | 412.1 | 449 | 510.9 | 645.5 | 800.5 | 957 |
| Net margin | - | - | - | 19.26% | 20.57% | 21.51% | 22.46% |
| EPS 2 | 0.7600 | 0.9800 | 1.080 | 1.220 | 1.535 | 1.905 | 2.275 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 1.000 | 1.000 | 1.000 | 1.000 |
| Announcement Date | 4/27/21 | 4/27/22 | 4/27/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | 19.1% | 19.8% | 20.8% | 22.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | 14.9% | 15.3% | 16% |
| Assets 1 | - | - | - | - | 4,347 | 5,232 | 6,000 |
| Book Value Per Share 2 | - | - | - | 6.720 | 7.780 | 9.200 | 10.40 |
| Cash Flow per Share 2 | - | - | - | 1.970 | 1.340 | 1.820 | 2.490 |
| Capex 1 | - | - | - | 211 | 90 | 1 | 207 |
| Capex / Sales | - | - | - | 7.96% | 2.87% | 0.03% | 4.85% |
| Announcement Date | 4/27/21 | 4/27/22 | 4/27/23 | 4/15/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
29.78
CNY
Average target price
37
CNY
Spread / Average Target
+24.24%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +11.04% | 1.73B | |
| +14.80% | 9.75B | |
| +9.47% | 2.28B | |
| +5.85% | 1.18B | |
| -6.13% | 1.16B | |
| -4.93% | 872M | |
| +19.29% | 441M | |
| -25.46% | 413M | |
| -15.89% | 405M | |
| -5.87% | 383M |
- Stock Market
- Equities
- 603277 Stock
- Financials Yindu Kitchen Equipment Co., Ltd
