Financials Wolong Electric Group Co.,Ltd.

Equities

600580

CNE000001BJ3

Electrical Components & Equipment

End-of-day quote Shanghai S.E. 06:00:00 2024-05-27 pm EDT 5-day change 1st Jan Change
13.76 CNY -2.20% Intraday chart for Wolong Electric Group Co.,Ltd. -6.96% +17.31%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,544 20,404 24,056 16,302 15,314 18,369 - -
Enterprise Value (EV) 1 15,544 20,404 24,056 16,302 15,314 18,369 18,369 18,369
P/E ratio 16.1 x 23.5 x 24.1 x 20.3 x 28.8 x 15.5 x 13.2 x 12.6 x
Yield 1.25% 0.96% 0.82% 1.2% 0.85% 1.56% 1.46% -
Capitalization / Revenue 1.25 x 1.62 x 1.72 x 1.09 x 0.98 x 1.05 x 0.93 x 0.88 x
EV / Revenue 1.25 x 1.62 x 1.72 x 1.09 x 0.98 x 1.05 x 0.93 x 0.88 x
EV / EBITDA 9.18 x 12.7 x 13.1 x 10.6 x 10.8 x 7.16 x 6.39 x 7.66 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.24 x 2.68 x 2.93 x 1.82 x 1.63 x 1.76 x 1.62 x 1.45 x
Nbr of stocks (in thousands) 1,293,160 1,307,943 1,315,263 1,308,311 1,305,572 1,305,572 - -
Reference price 2 12.02 15.60 18.29 12.46 11.73 14.07 14.07 14.07
Announcement Date 4/29/20 4/29/21 4/29/22 4/28/23 4/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,416 12,565 13,999 14,998 15,567 17,564 19,761 20,778
EBITDA 1 1,693 1,604 1,842 1,539 1,414 2,565 2,874 2,397
EBIT 1 1,204 1,093 1,344 992.9 769.8 1,534 1,804 2,012
Operating Margin 9.7% 8.7% 9.6% 6.62% 4.94% 8.73% 9.13% 9.68%
Earnings before Tax (EBT) 1 1,187 1,071 1,285 998.9 767.4 1,524 1,801 2,004
Net income 1 963.1 866.8 987.8 799.6 529.9 1,182 1,394 1,464
Net margin 7.76% 6.9% 7.06% 5.33% 3.4% 6.73% 7.05% 7.05%
EPS 2 0.7454 0.6627 0.7576 0.6145 0.4068 0.9050 1.065 1.120
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1500 0.1500 0.1500 0.1500 0.1000 0.2200 0.2050 -
Announcement Date 4/29/20 4/29/21 4/29/22 4/28/23 4/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 3,143 3,741 4,475 4,956 4,575
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income - - - - -
Net margin - - - - -
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 4/28/24 4/28/24 - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 14.7% 11.9% 12.5% 9.27% 5.74% 11.6% 11.5% 11.5%
ROA (Net income/ Total Assets) 5.05% 4.28% 4.61% 3.52% - 4.65% 4.67% 4.9%
Assets 1 19,078 20,262 21,415 22,729 - 25,409 29,871 29,878
Book Value Per Share 2 5.370 5.830 6.240 6.840 7.180 7.980 8.700 9.700
Cash Flow per Share 2 0.9200 0.9400 1.130 0.9100 1.250 1.600 1.320 -
Capex 1 553 672 719 647 1,038 605 605 -
Capex / Sales 4.45% 5.35% 5.13% 4.32% 6.67% 3.44% 3.06% -
Announcement Date 4/29/20 4/29/21 4/29/22 4/28/23 4/28/24 - - -
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
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
14.07 CNY
Average target price
18 CNY
Spread / Average Target
+27.93%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 600580 Stock
  4. Financials Wolong Electric Group Co.,Ltd.