Financials Zhejiang Canaan Technology Limited

Equities

300412

CNE100001Y75

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
3.5 CNY +1.16% Intraday chart for Zhejiang Canaan Technology Limited +8.02% -38.49%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,695 1,715 2,541 7,235 3,006 2,832
Enterprise Value (EV) 1 1,452 1,495 2,400 6,979 2,883 2,832
P/E ratio 50.1 x 33.2 x 38 x 85.2 x -40.3 x -114 x
Yield 1.69% 2.41% 1.62% 0.24% - -
Capitalization / Revenue 2.93 x 2.44 x 2.52 x 6.83 x 2.72 x 2.7 x
EV / Revenue 2.51 x 2.13 x 2.38 x 6.59 x 2.61 x 2.7 x
EV / EBITDA 19.2 x 16.5 x 24 x 76.2 x -232 x 55 x
EV / FCF -16.5 x 190 x -27.3 x -79.4 x -46.4 x -
FCF Yield -6.06% 0.53% -3.67% -1.26% -2.15% -
Price to Book 2.16 x 2.15 x 3.03 x 6.39 x 2.89 x -
Nbr of stocks (in thousands) 441,964 439,143 437,282 497,757 497,757 497,757
Reference price 2 3.835 3.906 5.812 14.54 6.040 5.690
Announcement Date 4/19/19 4/28/20 4/16/21 4/22/22 4/19/23 4/19/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 578.8 703.2 1,007 1,060 1,103 1,047
EBITDA 1 75.78 90.71 100.2 91.64 -12.45 51.45
EBIT 1 58.85 71.35 78.29 68.42 -36.88 16.3
Operating Margin 10.17% 10.15% 7.77% 6.46% -3.34% 1.56%
Earnings before Tax (EBT) 1 53 77.13 88.83 101.2 -87.24 -24.63
Net income 1 33.63 51.31 67.91 73.7 -75.2 -23.43
Net margin 5.81% 7.3% 6.74% 6.96% -6.82% -2.24%
EPS 2 0.0765 0.1176 0.1529 0.1706 -0.1500 -0.0500
Free Cash Flow 1 -88.05 7.85 -87.97 -87.92 -62.12 -
FCF margin -15.21% 1.12% -8.73% -8.3% -5.63% -
FCF Conversion (EBITDA) - 8.65% - - - -
FCF Conversion (Net income) - 15.3% - - - -
Dividend per Share 2 0.0647 0.0941 0.0941 0.0353 - -
Announcement Date 4/19/19 4/28/20 4/16/21 4/22/22 4/19/23 4/19/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 243 220 141 256 123 -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -88.1 7.85 -88 -87.9 -62.1 -
ROE (net income / shareholders' equity) 5.55% 7.04% 8.98% 8.45% -7.35% -2.54%
ROA (Net income/ Total Assets) 2.87% 3.1% 2.99% 2.1% -0.96% -
Assets 1 1,174 1,656 2,273 3,509 7,851 -
Book Value Per Share 2 1.780 1.810 1.920 2.270 2.090 -
Cash Flow per Share 2 0.6300 0.5500 0.5800 0.9900 0.7900 -
Capex 1 52.2 17.3 81.5 155 166 165
Capex / Sales 9.02% 2.47% 8.09% 14.62% 15.02% 15.75%
Announcement Date 4/19/19 4/28/20 4/16/21 4/22/22 4/19/23 4/19/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 300412 Stock
  4. Financials Zhejiang Canaan Technology Limited