SHENZHEN SINEXCEL ELECTRIC CO.,LTD. Financials Shenzhen Sinexcel Electric Co.,Ltd.
Equities
300693
CNE1000034N2
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.76 CNY | -2.04% |
|
-10.41% | -37.28% |
| Jul. 02 | Shenzhen Sinexcel Electric Co.,Ltd. Announces Board Appointments | CI |
| Jul. 01 | Tranche Update on Shenzhen Sinexcel Electric Co.,Ltd.'s Equity Buyback Plan announced on November 9, 2023. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,777 | 7,532 | 11,142 | 9,251 | 5,822 | - | - |
| Enterprise Value (EV) 1 | 3,777 | 7,532 | 11,142 | 9,251 | 5,822 | 5,822 | 5,822 |
| P/E ratio | 35.4 x | 66.4 x | 49.9 x | 23 x | 11 x | 8.49 x | 6.49 x |
| Yield | 0.58% | - | 0.41% | 1.1% | 2.03% | 2.64% | 3.68% |
| Capitalization / Revenue | 4.9 x | - | 7.41 x | 3.49 x | 1.6 x | 1.2 x | 0.92 x |
| EV / Revenue | 4.9 x | - | 7.41 x | 3.49 x | 1.6 x | 1.2 x | 0.92 x |
| EV / EBITDA | - | - | 41 x | 20.3 x | 8.92 x | 6.9 x | 5.26 x |
| EV / FCF | - | - | - | 31.6 x | 20.9 x | 9.7 x | - |
| FCF Yield | - | - | - | 3.16% | 4.79% | 10.3% | - |
| Price to Book | 5 x | - | 10.5 x | 6.37 x | 3.03 x | 2.33 x | 1.77 x |
| Nbr of stocks (in thousands) | 307,253 | 307,253 | 307,253 | 309,294 | 310,332 | - | - |
| Reference price 2 | 12.29 | 24.51 | 36.26 | 29.91 | 18.76 | 18.76 | 18.76 |
| Announcement Date | 4/9/21 | 4/26/22 | 2/27/23 | 2/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 771.4 | - | 1,503 | 2,651 | 3,628 | 4,839 | 6,341 |
| EBITDA 1 | - | - | 272 | 455.4 | 653 | 843.8 | 1,106 |
| EBIT 1 | 121.2 | - | 247.6 | 456.5 | 592.9 | 774.1 | 1,025 |
| Operating Margin | 15.72% | - | 16.47% | 17.22% | 16.34% | 15.99% | 16.16% |
| Earnings before Tax (EBT) 1 | 121.6 | - | 246.3 | 456 | 591.9 | 767.8 | 1,009 |
| Net income 1 | 106.1 | - | 223.5 | 402.8 | 528.2 | 685.7 | 894.2 |
| Net margin | 13.76% | - | 14.87% | 15.2% | 14.56% | 14.17% | 14.1% |
| EPS 2 | 0.3474 | 0.3693 | 0.7266 | 1.302 | 1.708 | 2.210 | 2.891 |
| Free Cash Flow 1 | - | - | - | 292.8 | 279 | 600 | - |
| FCF margin | - | - | - | 11.04% | 7.69% | 12.4% | - |
| FCF Conversion (EBITDA) | - | - | - | 64.3% | 42.73% | 71.1% | - |
| FCF Conversion (Net income) | - | - | - | 72.68% | 52.82% | 87.51% | - |
| Dividend per Share 2 | 0.0713 | - | 0.1470 | 0.3300 | 0.3800 | 0.4950 | 0.6900 |
| Announcement Date | 4/9/21 | 4/26/22 | 2/27/23 | 2/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 293 | 279 | 600 | - |
| ROE (net income / shareholders' equity) | 15% | 23.5% | 31.8% | 28.8% | 28.8% | 28% |
| ROA (Net income/ Total Assets) | 9.2% | - | 14.4% | 12.7% | 12.3% | 12.5% |
| Assets 1 | 1,154 | - | 2,804 | 4,174 | 5,572 | 7,145 |
| Book Value Per Share 2 | 2.460 | 3.460 | 4.700 | 6.180 | 8.060 | 10.60 |
| Cash Flow per Share 2 | 0.3700 | 0.6600 | 1.420 | 1.360 | 2.680 | 2.840 |
| Capex 1 | 160 | 143 | 146 | 183 | 156 | 194 |
| Capex / Sales | 20.75% | 9.52% | 5.5% | 5.04% | 3.22% | 3.06% |
| Announcement Date | 4/9/21 | 2/27/23 | 2/27/24 | - | - | - |
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
BUY
Number of Analysts
9
Last Close Price
18.76
CNY
Average target price
40.87
CNY
Spread / Average Target
+117.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -37.28% | 801M | |
| +4.24% | 150B | |
| +25.29% | 138B | |
| +31.79% | 127B | |
| +12.46% | 62.62B | |
| +0.46% | 38.34B | |
| +91.09% | 34.36B | |
| +14.31% | 32.31B | |
| +23.44% | 30.96B | |
| -14.95% | 30.1B |
- Stock Market
- Equities
- 300693 Stock
- Financials Shenzhen Sinexcel Electric Co.,Ltd.
