Financials Beijing YanDong MicroElectronic Co., Ltd.

Equities

688172

CNE100005VD4

Semiconductors

End-of-day quote Shanghai S.E. 06:00:00 2024-07-11 pm EDT 5-day change 1st Jan Change
15.7 CNY -2.18% Intraday chart for Beijing YanDong MicroElectronic Co., Ltd. +1.49% -15.04%

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 21,735 22,159 18,826 -
Enterprise Value (EV) 1 21,735 22,159 18,826 18,826
P/E ratio 42.2 x 48.6 x 40.3 x 27.1 x
Yield - - - -
Capitalization / Revenue 9.99 x 10.4 x 6.81 x -
EV / Revenue 9.99 x 10.4 x 6.81 x -
EV / EBITDA 26 x 27.4 x 18.2 x -
EV / FCF - - - -
FCF Yield - - - -
Price to Book 1.59 x 1.49 x 1.24 x -
Nbr of stocks (in thousands) 1,145,144 1,199,104 1,199,104 -
Reference price 2 18.98 18.48 15.70 15.70
Announcement Date 4/25/23 2/27/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 2,175 2,127 2,766 -
EBITDA 1 - 835.3 809.7 1,036 -
EBIT 1 - 534.2 456.6 543 -
Operating Margin - 24.56% 21.47% 19.63% -
Earnings before Tax (EBT) 1 - 527.5 455.5 543 -
Net income 1 550.4 462.1 452.3 466 -
Net margin - 21.24% 21.27% 16.85% -
EPS 2 0.7800 0.4500 0.3800 0.3900 0.5800
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 4/12/22 4/25/23 2/27/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow - - - -
ROE (net income / shareholders' equity) - 4.46% 3.1% 3.1%
ROA (Net income/ Total Assets) - 2.99% 2.49% 2.5%
Assets 1 - 15,448 18,155 18,640
Book Value Per Share 2 - 12.00 12.40 12.70
Cash Flow per Share 2 - 0.6600 0.3400 0.6000
Capex 1 - 2,140 2,331 2,551
Capex / Sales - 98.38% 109.58% 92.23%
Announcement Date 4/12/22 4/25/23 2/27/24 -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
15.7 CNY
Average target price
21 CNY
Spread / Average Target
+33.76%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688172 Stock
  4. Financials Beijing YanDong MicroElectronic Co., Ltd.