Financials Digital China Group Co., Ltd.

Equities

000034

CNE000000DQ6

Household Electronics

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
30.15 CNY +6.88% Intraday chart for Digital China Group Co., Ltd. +10.12% +0.80%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,972 13,979 10,257 14,213 19,549 19,705 - -
Enterprise Value (EV) 1 12,972 13,979 10,257 14,213 19,549 19,705 19,705 19,705
P/E ratio 18.6 x 22.6 x 43.1 x 14.1 x 17 x 14.2 x 11.7 x 9.99 x
Yield - - - 2.03% 1.49% 2.06% 2.62% 2.69%
Capitalization / Revenue 0.15 x 0.15 x - 0.12 x 0.16 x 0.15 x 0.14 x 0.13 x
EV / Revenue 0.15 x 0.15 x - 0.12 x 0.16 x 0.15 x 0.14 x 0.13 x
EV / EBITDA - 14.2 x - 10.2 x 12.4 x 7.67 x 6.78 x 6 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 3.01 x - 1.93 x 2.34 x 2.08 x 1.83 x 1.59 x
Nbr of stocks (in thousands) 653,492 651,391 647,977 647,799 653,579 653,579 - -
Reference price 2 19.85 21.46 15.83 21.94 29.91 30.15 30.15 30.15
Announcement Date 3/30/20 3/30/21 3/28/22 3/12/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 86,803 92,060 - 115,880 119,624 127,935 138,044 147,968
EBITDA 1 - 982.7 - 1,397 1,578 2,569 2,907 3,284
EBIT 1 - 916.8 - 1,323 1,514 1,893 2,257 2,634
Operating Margin - 1% - 1.14% 1.27% 1.48% 1.64% 1.78%
Earnings before Tax (EBT) 1 - 832.9 - 1,324 1,513 1,892 2,256 2,635
Net income 1 - 624.1 238.1 1,004 1,172 1,418 1,733 2,020
Net margin - 0.68% - 0.87% 0.98% 1.11% 1.26% 1.37%
EPS 2 1.070 0.9509 0.3677 1.560 1.758 2.118 2.587 3.018
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - 0.4460 0.4460 0.6200 0.7900 0.8100
Announcement Date 3/30/20 3/30/21 3/28/22 3/12/23 3/28/24 - - -
1CNY in Million2CNY
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) - 13.9% - 15% 14.7% 14.6% 15.7% 15.9%
ROA (Net income/ Total Assets) - - - 2.54% - 3.1% 3.69% 3.73%
Assets 1 - - - 39,590 - 45,807 46,920 54,159
Book Value Per Share 2 - 7.130 - 11.40 12.80 14.50 16.40 19.00
Cash Flow per Share 2 - 2.210 - 1.250 -0.2300 4.310 2.610 2.860
Capex 1 - 292 - 239 406 42 166 96
Capex / Sales - 0.32% - 0.21% 0.34% 0.03% 0.12% 0.06%
Announcement Date 3/30/20 3/30/21 3/28/22 3/12/23 3/28/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
30.15 CNY
Average target price
52.33 CNY
Spread / Average Target
+73.57%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000034 Stock
  4. Financials Digital China Group Co., Ltd.