EMBEDWAY TECHNOLOGIES (SHANGHAI) CORPORATION Financials EmbedWay Technologies (Shanghai) Corporation
Equities
603496
CNE100002X26
Computer Hardware
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.6 CNY | +1.75% |
|
-1.42% | -17.84% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,426 | 3,186 | 3,533 | 3,465 | 9,978 | 8,197 | - | - |
| Enterprise Value (EV) 1 | 4,426 | 3,186 | 3,533 | 3,465 | 9,978 | 8,197 | 8,197 | 8,197 |
| P/E ratio | 65.4 x | 85.6 x | 60.5 x | 39.7 x | 123 x | 54.1 x | 39.6 x | 30.3 x |
| Yield | - | - | - | 0.46% | 0.18% | 0.43% | 0.64% | 0.74% |
| Capitalization / Revenue | 10.2 x | 5.98 x | 5.21 x | 4.5 x | 12.9 x | 7.72 x | 5.34 x | 5.02 x |
| EV / Revenue | 10.2 x | 5.98 x | 5.21 x | 4.5 x | 12.9 x | 7.72 x | 5.34 x | 5.02 x |
| EV / EBITDA | 47.5 x | - | - | - | 107 x | 53.2 x | 37.1 x | 29.7 x |
| EV / FCF | - | - | - | -115 x | 404 x | -59.4 x | -95.3 x | - |
| FCF Yield | - | - | - | -0.87% | 0.25% | -1.68% | -1.05% | - |
| Price to Book | 5.52 x | 3.9 x | 3.01 x | 2.74 x | 7.37 x | 5.52 x | 4.99 x | 4.32 x |
| Nbr of stocks (in thousands) | 283,733 | 281,379 | 319,136 | 318,920 | 320,209 | 320,209 | - | - |
| Reference price 2 | 15.60 | 11.32 | 11.07 | 10.86 | 31.16 | 25.60 | 25.60 | 25.60 |
| Announcement Date | 3/26/20 | 1/31/21 | 4/27/22 | 2/21/23 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 434.1 | 533.1 | 678.2 | 770.5 | 771.4 | 1,061 | 1,536 | 1,634 |
| EBITDA 1 | 93.13 | - | - | - | 93.08 | 154 | 221 | 276 |
| EBIT 1 | 65.04 | 32.35 | 53.95 | 69.71 | 75.02 | 80 | 147 | 144.5 |
| Operating Margin | 14.98% | 6.07% | 7.95% | 9.05% | 9.73% | 7.54% | 9.57% | 8.85% |
| Earnings before Tax (EBT) 1 | 64.78 | 31.99 | 53.75 | 74.9 | 77.27 | 69.5 | 140.3 | 139.5 |
| Net income 1 | 67.34 | 36.66 | 53.44 | 76.22 | 78.78 | 150.5 | 206.5 | 271.7 |
| Net margin | 15.51% | 6.88% | 7.88% | 9.89% | 10.21% | 14.18% | 13.44% | 16.63% |
| EPS 2 | 0.2387 | 0.1322 | 0.1831 | 0.2739 | 0.2525 | 0.4733 | 0.6467 | 0.8450 |
| Free Cash Flow 1 | - | - | - | -30.11 | 24.69 | -138 | -86 | - |
| FCF margin | - | - | - | -3.91% | 3.2% | -13% | -5.6% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 26.53% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | 31.34% | - | - | - |
| Dividend per Share 2 | - | - | - | 0.0500 | 0.0550 | 0.1100 | 0.1650 | 0.1900 |
| Announcement Date | 3/26/20 | 1/31/21 | 4/27/22 | 2/21/23 | 4/18/24 | - | - | - |
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 1 | - | - | - | -30.1 | 24.7 | -138 | -86 | - |
| ROE (net income / shareholders' equity) | 8.72% | 4.53% | 6.3% | 6.29% | 6.01% | 10.2% | 12.6% | 14.3% |
| ROA (Net income/ Total Assets) | 7.18% | 3.44% | 3.84% | - | - | 6.1% | 7.3% | 8.15% |
| Assets 1 | 938.5 | 1,066 | 1,392 | - | - | 2,467 | 2,828 | 3,334 |
| Book Value Per Share 2 | 2.820 | 2.900 | 3.680 | 3.970 | 4.230 | 4.640 | 5.130 | 5.920 |
| Cash Flow per Share 2 | 0.0600 | -0.2800 | -0.2100 | - | 0.2200 | -0.2900 | 0.3800 | 0.2900 |
| Capex 1 | 30.8 | 21.5 | 54.1 | 54.8 | 45.3 | 46.7 | 49.3 | 67.5 |
| Capex / Sales | 7.1% | 4.03% | 7.97% | 7.12% | 5.87% | 4.4% | 3.21% | 4.13% |
| Announcement Date | 3/26/20 | 1/31/21 | 4/27/22 | 2/21/23 | 4/18/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
2
Last Close Price
25.6
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -17.84% | 1.13B | |
| +35.34% | 13.28B | |
| +9.67% | 7.4B | |
| -7.88% | 5.64B | |
| -9.34% | 871M | |
| +35.34% | 252M | |
| +107.53% | 195M | |
| +26.44% | 88.82M | |
| +2.12% | 60.6M |
- Stock Market
- Equities
- 603496 Stock
- Financials EmbedWay Technologies (Shanghai) Corporation
