Stock 688696 XGIMI TECHNOLOGY CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xgimi Technology Co.,Ltd.

Equities

688696

CNE100005D76

Household Electronics

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-07-16 pm EDT 		5-day change 1st Jan Change
65.4 CNY +0.58% Intraday chart for Xgimi Technology Co.,Ltd. -5.09% -42.11%
May. 08 Tranche Update on Xgimi Technology Co.,Ltd.'s Equity Buyback Plan announced on February 24, 2024. CI
May. 07 Xgimi Technology Co.,Ltd.'s Equity Buyback announced on February 24, 2024, has closed with 1,821,000 shares, representing 2.63% for CNY 158.89 million. CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 27,600 11,634 7,894 4,484 - -
Enterprise Value (EV) 1 27,600 10,451 6,328 2,857 2,724 2,517
P/E ratio 54.7 x 23.2 x 63.8 x 21.9 x 16 x 13.6 x
Yield 0.54% 1.29% 0.27% 1.22% 2.32% 3.11%
Capitalization / Revenue 6.84 x 2.76 x 2.22 x 1.13 x 1 x 0.89 x
EV / Revenue 6.84 x 2.48 x 1.78 x 0.72 x 0.61 x 0.5 x
EV / EBITDA 47.2 x 17.7 x 46.3 x 10.1 x 7.38 x 6.86 x
EV / FCF 63.3 x -56.6 x - 2.49 x -5.2 x 86.8 x
FCF Yield 1.58% -1.77% - 40.1% -19.2% 1.15%
Price to Book 9.99 x 3.71 x 2.54 x 1.39 x 1.29 x 1.23 x
Nbr of stocks (in thousands) 70,000 70,000 69,872 68,563 - -
Reference price 2 394.3 166.2 113.0 65.40 65.40 65.40
Announcement Date 2/24/22 2/2/23 2/23/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,828 4,038 4,222 3,558 3,951 4,465 5,017
EBITDA 1 - 584.9 590.4 136.7 282.1 369.1 366.8
EBIT 1 - 541.6 509.3 34.81 221.2 307.1 364.7
Operating Margin - 13.41% 12.06% 0.98% 5.6% 6.88% 7.27%
Earnings before Tax (EBT) 1 - 542.7 508.4 32.75 220.6 306.4 363.5
Net income 1 - 483.5 501.5 124.1 209.1 287 336
Net margin - 11.97% 11.88% 3.49% 5.29% 6.43% 6.7%
EPS 2 5.121 7.207 7.160 1.770 2.990 4.097 4.800
Free Cash Flow 1 - 435.8 -184.5 - 1,145 -524 29
FCF margin - 10.79% -4.37% - 28.98% -11.73% 0.58%
FCF Conversion (EBITDA) - 74.51% - - 405.84% - 7.91%
FCF Conversion (Net income) - 90.13% - - 547.58% - 8.63%
Dividend per Share 2 - 2.143 2.147 0.3000 0.7950 1.517 2.035
Announcement Date 2/3/21 2/24/22 2/2/23 2/23/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 1,023 2,036 846.4 1,340 883.7 743.1 795 1,136 825.5 829.9 857.9 1,306
EBITDA - - - - - - - - - - - - -
EBIT - 118.1 - 73.46 176.1 62.34 -13.9 -3.642 - 16.88 - - -
Operating Margin - 11.55% - 8.68% 13.14% 7.05% -1.87% -0.46% - 2.04% - - -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 121.5 - - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 4/28/22 8/19/22 8/19/22 10/27/22 2/2/23 4/27/23 8/30/23 10/30/23 2/23/24 4/29/24 - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 - - 1,183 1,566 1,627 1,760 1,967
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - 436 -185 - 1,145 -524 29
ROE (net income / shareholders' equity) - 21.2% 17.2% 3.98% 6.36% 8.15% 8.98%
ROA (Net income/ Total Assets) - 11.4% 9.9% 2.22% 3.83% 5.07% 5.05%
Assets 1 - 4,231 5,067 5,595 5,455 5,664 6,652
Book Value Per Share 2 - 39.50 44.80 44.50 47.00 50.60 53.40
Cash Flow per Share 2 - 7.660 -0.8400 5.400 4.210 3.060 5.680
Capex 1 - 100 126 64.7 170 193 64.2
Capex / Sales - 2.49% 2.97% 1.82% 4.31% 4.33% 1.28%
Announcement Date 2/3/21 2/24/22 2/2/23 2/23/24 - - -
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

Ratings for Xgimi Technology Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
65.4 CNY
Average target price
110.1 CNY
Spread / Average Target
+68.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Household Electronics

1st Jan change Capi.
XGIMI TECHNOLOGY CO.,LTD. Stock Xgimi Technology Co.,Ltd.
-42.11% 618M
PANASONIC HOLDINGS CORPORATION Stock Panasonic Holdings Corporation
-5.62% 19.88B
LG ELECTRONICS INC. Stock LG Electronics Inc.
+10.12% 13.84B
DIXON TECHNOLOGIES (INDIA) LIMITED Stock Dixon Technologies (India) Limited
+83.75% 8.98B
GN STORE NORD A/S Stock GN Store Nord A/S
+1.14% 3.77B
SHARP CORPORATION Stock Sharp Corporation
-5.58% 3.97B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED Stock Crompton Greaves Consumer Electricals Limited
+37.95% 3.32B
HANGZHOU EZVIZ NETWORK CO., LTD. Stock Hangzhou EZVIZ Network Co., Ltd.
-9.39% 3.15B
SHENZHEN MTC CO., LTD. Stock Shenzhen MTC Co., Ltd.
-10.57% 3.11B
SICHUAN CHANGHONG ELECTRIC CO.,LTD. Stock Sichuan Changhong Electric Co.,Ltd.
-17.96% 2.76B
Other Household Electronics
  1. Stock Market
  2. Equities
  3. 688696 Stock
  4. Financials Xgimi Technology Co.,Ltd.