Financials Acter Technology Integration Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-06-06 EDT			5-day change	1st Jan Change
27.25 ^CNY	+4.57%		-4.39%	-17.75%

06-06	Acter Technology Integration Group Co., Ltd. Announces Cash Dividend, Payable on June 14, 2024	CI
04-29	Acter Technology Integration Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	2,338	3,313	2,725	-	-
Enterprise Value (EV) ¹	2,338	3,313	2,725	2,725	2,725
P/E ratio	12.8 x	23 x	16.5 x	11.2 x	11.3 x
Yield	-	-	-	-	-
Capitalization / Revenue	-	1.65 x	1.12 x	0.83 x	0.75 x
EV / Revenue	-	1.65 x	1.12 x	0.83 x	0.75 x
EV / EBITDA	-	17.8 x	13.3 x	10.6 x	8.65 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	3.04 x	2.35 x	1.75 x	1.98 x
Nbr of stocks (in thousands)	100,000	100,000	100,000	-	-
Reference price ²	23.38	33.13	27.25	27.25	27.25
Announcement Date	23-02-22	24-02-23	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	2,009	2,443	3,300	3,639
EBITDA ¹	-	185.9	205.5	256.3	315
EBIT ¹	-	182	211.8	320.3	310.7
Operating Margin	-	9.06%	8.67%	9.71%	8.54%
Earnings before Tax (EBT) ¹	-	181.1	211.9	319.5	310.2
Net income ¹	121.2	143.8	165.1	243.9	241.6
Net margin	-	7.16%	6.76%	7.39%	6.64%
EPS ²	1.820	1.440	1.650	2.440	2.420
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	23-02-22	24-02-23	-	-	-

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%	17.7%	17.6%
ROA (Net income/ Total Assets)	-	-	-	-	-
Assets ¹	-	-	-	-	-
Book Value Per Share ²	-	10.90	11.60	15.50	13.70
Cash Flow per Share ²	-	1.340	1.690	2.750	2.670
Capex ¹	-	17	1.7	2.91	1.92
Capex / Sales	-	0.84%	0.07%	0.09%	0.05%
Announcement Date	23-02-22	24-02-23	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

27.25 CNY

Average target price

34.67 CNY

Spread / Average Target

+27.23%

	1st Jan change	Capi.
ACTER TECHNOLOGY INTEGRATION GROUP CO., LTD.	-17.75%	376M
VINCI	-2.59%	68.29B
LARSEN & TOUBRO LIMITED	+0.17%	58.15B
QUANTA SERVICES, INC.	+24.80%	39.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	+16.63%	32.22B
FERROVIAL SE	+9.45%	28.61B
CHINA RAILWAY GROUP LIMITED	+17.61%	21.32B
WSP GLOBAL INC.	+11.96%	18.85B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED	+45.11%	17.73B
EMCOR GROUP, INC.	+74.53%	17.67B