Financials Acter Technology Integration Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-07-08 pm EDT			5-day change	1st Jan Change
25.25 ^CNY	+1.69%		-2.77%	-23.79%

Jun. 06	Acter Technology Integration Group Co., Ltd. Announces Cash Dividend, Payable on June 14, 2024	CI
May. 31	Sheng Huei Engineering Technology Company Limited announced that it has received $2 million in funding from Acter Technology Integration Group Co., Ltd.	CI

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	2,338	3,313	2,525	-	-
Enterprise Value (EV) ¹	2,338	3,313	2,525	2,525	2,525
P/E ratio	12.8 x	23 x	15.3 x	12.7 x	10.4 x
Yield	-	-	-	-	-
Capitalization / Revenue	-	1.65 x	1.03 x	0.85 x	0.69 x
EV / Revenue	-	1.65 x	1.03 x	0.85 x	0.69 x
EV / EBITDA	-	17.8 x	12.3 x	9.85 x	8.02 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	3.04 x	2.17 x	2.01 x	1.84 x
Nbr of stocks (in thousands)	100,000	100,000	100,000	-	-
Reference price ²	23.38	33.13	25.25	25.25	25.25
Announcement Date	2/22/23	2/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	2,009	2,443	2,978	3,639
EBITDA ¹	-	186.2	205.5	256.3	315
EBIT ¹	-	182	211.8	255.7	310.7
Operating Margin	-	9.06%	8.67%	8.59%	8.54%
Earnings before Tax (EBT) ¹	-	181.1	211.9	255.1	310.2
Net income ¹	121.2	143.8	165.1	198.7	241.6
Net margin	-	7.16%	6.76%	6.67%	6.64%
EPS ²	1.820	1.440	1.650	1.990	2.420
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	2/22/23	2/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	14.1%	14.2%	15.8%	17.6%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share ²	-	10.90	11.60	12.60	13.70
Cash Flow per Share ²	-	1.340	1.690	2.160	2.670
Capex ¹	-	17	1.7	1.81	1.92
Capex / Sales	-	0.84%	0.07%	0.06%	0.05%
Announcement Date	2/22/23	2/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

25.25 CNY

Average target price

34.67 CNY

Spread / Average Target

+37.31%

	1st Jan change	Capi.
ACTER TECHNOLOGY INTEGRATION GROUP CO., LTD.	-23.79%	342M
VINCI	-9.32%	64.9B
LARSEN & TOUBRO LIMITED	+3.90%	59.8B
QUANTA SERVICES, INC.	+18.07%	37.28B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	+9.36%	30.35B
FERROVIAL SE	+10.24%	29.45B
WSP GLOBAL INC.	+15.77%	19.84B
CHINA RAILWAY GROUP LIMITED	+9.86%	19.8B
EMCOR GROUP, INC.	+68.76%	17.1B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED	+27.87%	16.22B