Financials Wuxi Unicomp Technology Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-07-16 pm EDT			5-day change	1st Jan Change
40.81 ^CNY	-2.65%		+0.77%	-41.46%

Jun. 21	Nanjing Century Hengyuan Investment, Foresight Fund Management, Nuode Asset Management, Ningbo Meishan Bonded Port Area Lingding, Yingshui Investment, Shanghai Muxin, Panhou Weiran Private Fund Management, Beijing Renaissance Era Investment Management and Xiamen Wushi Private Equity Fund Management acquired 2% stake in Wuxi Unicomp Technology Co., Ltd. from Haining Aikesi Guanggu Innovation Venture Capital Partnership Enterprise for CNY 97.1 million.	CI
Jun. 07	Wuxi Unicomp Technology Elects Chair	MT

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	8,026	4,770	-	-
Enterprise Value (EV) ¹	8,026	4,770	4,770	4,770
P/E ratio	62.8 x	26.8 x	19.9 x	15.3 x
Yield	0.79%	0.35%	0.48%	0.59%
Capitalization / Revenue	13.6 x	5.81 x	4.49 x	3.67 x
EV / Revenue	13.6 x	5.81 x	4.49 x	3.67 x
EV / EBITDA	48.3 x	21.4 x	15.6 x	11.6 x
EV / FCF	-71.4 x	15.5 x	-18.9 x	-14.8 x
FCF Yield	-1.4%	6.46%	-5.28%	-6.75%
Price to Book	2.46 x	1.42 x	1.34 x	1.25 x
Nbr of stocks (in thousands)	115,138	113,779	-	-
Reference price ²	69.71	41.92	41.92	41.92
Announcement Date	2/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	591.2	820.5	1,062	1,300
EBITDA ¹	-	166.2	223	305	411
EBIT ¹	-	135.9	197	267.5	348.5
Operating Margin	-	23%	24.01%	25.19%	26.8%
Earnings before Tax (EBT) ¹	-	135.1	196.5	267	348
Net income ¹	71.73	119.8	179.5	243	315.5
Net margin	-	20.27%	21.88%	22.88%	24.26%
EPS ²	0.8276	1.110	1.562	2.110	2.741
Free Cash Flow ¹	-	-112.4	308	-252	-322
FCF margin	-	-19.01%	37.54%	-23.73%	-24.76%
FCF Conversion (EBITDA)	-	-	138.12%	-	-
FCF Conversion (Net income)	-	-	171.59%	-	-
Dividend per Share ²	-	0.5517	0.1448	0.2000	0.2483
Announcement Date	3/29/23	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 ¹	-	-112	308	-252	-322
ROE (net income / shareholders' equity)	-	4.73%	5.25%	6.8%	8.25%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share ²	-	28.40	29.60	31.40	33.60
Cash Flow per Share	-	-	-	-	-
Capex ¹	-	121	118	95.5	81
Capex / Sales	-	20.4%	14.38%	8.99%	6.23%
Announcement Date	3/29/23	2/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

41.92 CNY

Average target price

66.21 CNY

Spread / Average Target

+57.94%

	1st Jan change	Capi.
WUXI UNICOMP TECHNOLOGY CO., LTD.	-39.87%	657M
ATLAS COPCO AB	+13.02%	88.04B
PARKER-HANNIFIN CORPORATION	+23.44%	73.1B
INGERSOLL RAND INC.	+29.74%	40.48B
XYLEM INC.	+23.52%	34.25B
FORTIVE CORPORATION	+7.18%	27.78B
FANUC CORPORATION	+10.18%	27.2B
SANDVIK AB	-1.24%	25.62B
DOVER CORPORATION	+24.50%	26.32B
TECHTRONIC INDUSTRIES CO. LTD.	+7.47%	22.4B