BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD Financials Bethel Automotive Safety Systems Co., Ltd
Equities
603596
CNE1000030Y7
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57.56 CNY | +0.05% |
|
+3.51% | -16.94% |
| 04-29 | Bethel Automotive Safety Systems Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-23 | Bethel Automotive Safety Systems Establishes Singaporean Subsidiary | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,193 | 13,931 | 28,436 | 32,864 | 30,053 | 24,938 | - | - |
| Enterprise Value (EV) 1 | 9,193 | 13,931 | 28,436 | 31,245 | 28,060 | 22,513 | 21,847 | 20,194 |
| P/E ratio | 23 x | 30.3 x | 56.6 x | 47.2 x | 32.2 x | 22 x | 16.2 x | 13.4 x |
| Yield | - | - | 0.18% | 0.42% | 0.49% | 0.75% | 0.98% | 1.19% |
| Capitalization / Revenue | 2.91 x | 4.58 x | 8.14 x | 5.93 x | 4.02 x | 2.58 x | 2.04 x | 1.67 x |
| EV / Revenue | 2.91 x | 4.58 x | 8.14 x | 5.64 x | 3.75 x | 2.33 x | 1.79 x | 1.35 x |
| EV / EBITDA | - | 20.9 x | 41.2 x | 34.3 x | 22.6 x | 14.4 x | 10.7 x | 8.03 x |
| EV / FCF | - | - | 188 x | 174 x | -79.3 x | 14.6 x | 24.9 x | 9.81 x |
| FCF Yield | - | - | 0.53% | 0.58% | -1.26% | 6.87% | 4.02% | 10.2% |
| Price to Book | - | 5.19 x | 8.52 x | 8.07 x | 5.29 x | 3.76 x | 3.14 x | 2.58 x |
| Nbr of stocks (in thousands) | 408,561 | 407,096 | 408,561 | 411,827 | 433,668 | 433,252 | - | - |
| Reference price 2 | 22.50 | 34.22 | 69.60 | 79.80 | 69.30 | 57.56 | 57.56 | 57.56 |
| Announcement Date | 20-04-01 | 21-04-08 | 22-04-08 | 23-03-21 | 24-03-27 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,157 | 3,042 | 3,492 | 5,539 | 7,474 | 9,667 | 12,230 | 14,953 |
| EBITDA 1 | - | 667.8 | 690.1 | 911.1 | 1,241 | 1,567 | 2,048 | 2,516 |
| EBIT 1 | 529.3 | 564.6 | 574.6 | 748.1 | 1,015 | 1,289 | 1,720 | 2,141 |
| Operating Margin | 16.77% | 18.56% | 16.45% | 13.51% | 13.59% | 13.34% | 14.06% | 14.32% |
| Earnings before Tax (EBT) 1 | 527.5 | 563.8 | 576.2 | 762.9 | 1,017 | 1,302 | 1,723 | 2,138 |
| Net income 1 | 401.5 | 461.5 | 504.5 | 698.7 | 891.5 | 1,126 | 1,494 | 1,858 |
| Net margin | 12.72% | 15.17% | 14.45% | 12.61% | 11.93% | 11.65% | 12.21% | 12.42% |
| EPS 2 | 0.9800 | 1.130 | 1.230 | 1.690 | 2.150 | 2.615 | 3.546 | 4.312 |
| Free Cash Flow 1 | - | - | 151 | 179.9 | -354 | 1,546 | 877.5 | 2,060 |
| FCF margin | - | - | 4.32% | 3.25% | -4.74% | 15.99% | 7.17% | 13.77% |
| FCF Conversion (EBITDA) | - | - | 21.89% | 19.74% | - | 98.69% | 42.85% | 81.85% |
| FCF Conversion (Net income) | - | - | 29.94% | 25.74% | - | 137.32% | 58.74% | 110.86% |
| Dividend per Share 2 | - | - | 0.1280 | 0.3390 | 0.3400 | 0.4308 | 0.5654 | 0.6852 |
| Announcement Date | 20-04-01 | 21-04-08 | 22-04-08 | 23-03-21 | 24-03-27 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,164 | 1,014 | - | 1,595 | 3,094 | 2,011 | 2,368 | 1,860 | 2,079 | 2,621 | 3,087 | 2,488 | 2,646 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | 172.3 | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | 0.4200 | - | - | - | 0.7100 | 0.4800 | 0.5500 | 0.6400 | 0.8000 | 0.5400 | 0.6400 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-04-08 | 22-04-29 | 23-04-27 | 23-08-28 | 23-08-28 | 23-10-27 | 24-03-27 | 24-04-29 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 1,619 | 1,993 | 2,425 | 3,091 | 4,744 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 151 | 180 | -354 | 1,546 | 878 | 2,060 |
| ROE (net income / shareholders' equity) | 19.2% | 18.7% | 16.2% | 18.1% | 18.9% | 17.1% | 19% | 19.6% |
| ROA (Net income/ Total Assets) | - | 10.3% | 9.24% | 9.38% | 9.19% | 9.24% | 9.65% | 10.3% |
| Assets 1 | - | 4,500 | 5,462 | 7,448 | 9,697 | 12,189 | 15,474 | 17,980 |
| Book Value Per Share 2 | - | 6.590 | 8.170 | 9.890 | 13.10 | 15.30 | 18.30 | 22.30 |
| Cash Flow per Share 2 | - | 1.430 | 1.060 | 1.910 | 1.560 | 3.510 | 3.890 | 5.310 |
| Capex 1 | 263 | 172 | 282 | 605 | 1,032 | 595 | 755 | 810 |
| Capex / Sales | 8.32% | 5.65% | 8.08% | 10.92% | 13.81% | 6.16% | 6.17% | 5.42% |
| Announcement Date | 20-04-01 | 21-04-08 | 22-04-08 | 23-03-21 | 24-03-27 | - | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
57.56
CNY
Average target price
83.34
CNY
Spread / Average Target
+44.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -16.94% | 3.46B | |
| +3.52% | 2.71B | |
| -10.97% | 2.55B | |
| +36.76% | 2.31B | |
| +77.15% | 1.73B | |
| -9.33% | 1.41B | |
| -11.38% | 1.3B | |
| +64.56% | 1.25B | |
| -17.85% | 1.11B | |
| +7.76% | 965M |
- Stock Market
- Equities
- 603596 Stock
- Financials Bethel Automotive Safety Systems Co., Ltd