Stock 605288 CHANGZHOU KAIDI ELECTRICAL INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Changzhou Kaidi Electrical Inc.

Equities

605288

CNE100003ZX8

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 18:00:00 2024-06-06 EDT 		5-day change 1st Jan Change
31.85 CNY +2.15% Intraday chart for Changzhou Kaidi Electrical Inc. -8.58% -32.41%
04-29 ChangZhou KAIDI Electrical Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 ChangZhou KAIDI Electrical Inc. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 6,245 4,563 2,684 3,308
Enterprise Value (EV) 1 5,004 3,537 1,797 2,298
P/E ratio 31.7 x 38.9 x 55.1 x 30.8 x
Yield 0.82% 0.77% 0.71% 0.98%
Capitalization / Revenue 4.91 x 2.65 x 2.29 x 2.68 x
EV / Revenue 3.93 x 2.06 x 1.53 x 1.86 x
EV / EBITDA 20.7 x 22.2 x 36.3 x 14.4 x
EV / FCF -73.3 x -36.4 x -24.7 x 15.4 x
FCF Yield -1.36% -2.75% -4.05% 6.5%
Price to Book 3.2 x 2.22 x 1.29 x 1.53 x
Nbr of stocks (in thousands) 70,000 70,682 70,566 70,199
Reference price 2 89.21 64.55 38.03 47.12
Announcement Date 21-04-28 22-04-27 23-04-28 24-04-29
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,139 1,222 1,272 1,718 1,172 1,234
EBITDA 1 301.6 255.3 241.8 159.5 49.51 159.1
EBIT 1 282.3 229.2 212.7 121.6 4.309 93.13
Operating Margin 24.79% 18.76% 16.72% 7.08% 0.37% 7.55%
Earnings before Tax (EBT) 1 309.9 253.4 206.7 132.8 56.4 129.7
Net income 1 261.5 215.8 172.5 116.6 48.58 107.6
Net margin 22.96% 17.67% 13.56% 6.78% 4.15% 8.72%
EPS 2 4.979 4.114 2.814 1.660 0.6900 1.530
Free Cash Flow 1 289.9 -183.7 -68.23 -97.16 -72.8 149.4
FCF margin 25.46% -15.03% -5.36% -5.65% -6.21% 12.11%
FCF Conversion (EBITDA) 96.12% - - - - 93.93%
FCF Conversion (Net income) 110.88% - - - - 138.85%
Dividend per Share - - 0.7329 0.4960 0.2700 0.4600
Announcement Date 19-10-18 20-05-17 21-04-28 22-04-27 23-04-28 24-04-29
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 216 236 1,241 1,025 887 1,010
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 290 -184 -68.2 -97.2 -72.8 149
ROE (net income / shareholders' equity) 49.6% 35.3% 12.8% 5.79% 2.35% 5.06%
ROA (Net income/ Total Assets) 17.6% 11.2% 6.68% 2.76% 0.1% 2.25%
Assets 1 1,482 1,920 2,582 4,226 48,922 4,787
Book Value Per Share 2 9.580 13.70 27.90 29.10 29.50 30.90
Cash Flow per Share 2 4.160 3.420 8.640 9.250 10.10 13.10
Capex 1 144 85 127 170 96.9 92.3
Capex / Sales 12.6% 6.96% 10.02% 9.92% 8.27% 7.48%
Announcement Date 19-10-18 20-05-17 21-04-28 22-04-27 23-04-28 24-04-29
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electrical Components & Equipment

1st Jan change Capi.
CHANGZHOU KAIDI ELECTRICAL INC. Stock Changzhou Kaidi Electrical Inc.
-32.41% 309M
SIEMENS AG Stock Siemens AG
+2.66% 148B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+24.79% 137B
EATON CORPORATION PLC Stock Eaton Corporation plc
+30.73% 126B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+10.94% 61.76B
AMETEK, INC. Stock AMETEK, Inc.
+3.10% 39.35B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+82.55% 32.82B
WEG S.A. Stock WEG S.A.
+2.55% 30.14B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-17.58% 29.17B
LEGRAND Stock Legrand
+4.68% 27.83B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 605288 Stock
  4. Financials Changzhou Kaidi Electrical Inc.