DONGFANG ELECTRONICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.86 CNY | +1.21% |
|
-4.65% | +34.91% |
| 05-13 | Dongfang Electronics Co., Ltd. Approves Cash Dividend for 2023 | CI |
| 04-26 | Dongfang Electronics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 11,356 | 10,779 | 10,793 | 14,560 | - | - |
| Enterprise Value (EV) 1 | 11,356 | 10,779 | 10,793 | 14,560 | 14,560 | 14,560 |
| P/E ratio | 32.7 x | 24.6 x | 19.9 x | 20.5 x | 16.5 x | 13.7 x |
| Yield | - | - | - | 1.1% | 1.38% | 1.57% |
| Capitalization / Revenue | - | - | 1.67 x | 1.83 x | 1.49 x | 1.22 x |
| EV / Revenue | - | - | 1.67 x | 1.83 x | 1.49 x | 1.22 x |
| EV / EBITDA | - | - | - | 18.1 x | 14.3 x | 11.6 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | 2.35 x | 2.82 x | 2.48 x | 2.17 x |
| Nbr of stocks (in thousands) | 1,340,727 | 1,340,727 | 1,340,727 | 1,340,727 | - | - |
| Reference price 2 | 8.470 | 8.040 | 8.050 | 10.86 | 10.86 | 10.86 |
| Announcement Date | 4/22/22 | 4/18/23 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 6,478 | 7,969 | 9,740 | 11,978 |
| EBITDA 1 | - | - | - | 804.7 | 1,016 | 1,260 |
| EBIT 1 | - | - | 664.3 | 786.8 | 1,001 | 1,214 |
| Operating Margin | - | - | 10.25% | 9.87% | 10.28% | 10.14% |
| Earnings before Tax (EBT) 1 | - | - | 661.6 | 854.3 | 1,072 | 1,286 |
| Net income 1 | 347.8 | 438.4 | 541.3 | 705.4 | 884.4 | 1,058 |
| Net margin | - | - | 8.36% | 8.85% | 9.08% | 8.83% |
| EPS 2 | 0.2594 | 0.3270 | 0.4037 | 0.5300 | 0.6600 | 0.7900 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.1200 | 0.1500 | 0.1700 |
| Announcement Date | 4/22/22 | 4/18/23 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 12.4% | 13.7% | 15.1% | 15.8% |
| ROA (Net income/ Total Assets) | - | - | - | 6.3% | 6.9% | 7.1% |
| Assets 1 | - | - | - | 11,196 | 12,818 | 14,897 |
| Book Value Per Share 2 | - | - | 3.420 | 3.850 | 4.380 | 5.010 |
| Cash Flow per Share 2 | - | - | 0.9400 | 0.2900 | 0.8100 | 0.8500 |
| Capex 1 | - | - | - | 170 | 170 | 170 |
| Capex / Sales | - | - | - | 2.13% | 1.75% | 1.42% |
| Announcement Date | 4/22/22 | 4/18/23 | 4/18/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.86
CNY
Average target price
14.91
CNY
Spread / Average Target
+37.29%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +34.91% | 2B | |
| +33.14% | 101B | |
| +90.60% | 32.37B | |
| +80.95% | 21.28B | |
| +51.90% | 12.53B | |
| +28.30% | 9.39B | |
| +31.17% | 7.61B | |
| +181.04% | 7.36B | |
| -7.36% | 7.08B | |
| +51.93% | 5.28B |
- Stock Market
- Equities
- 000682 Stock
- Financials Dongfang Electronics Co., Ltd.
