Financials Guangzhou Frontop Digital Creative Technology Corporation

Equities

301313

CNE100005L68

Software

End-of-day quote Shenzhen S.E. 18:00:00 2024-05-21 EDT 5-day change 1st Jan Change
23.82 CNY -0.58% Intraday chart for Guangzhou Frontop Digital Creative Technology Corporation +3.12% -33.94%

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 3,343 3,690 2,482 -
Enterprise Value (EV) 1 3,343 3,690 2,482 2,482
P/E ratio 150 x - - -
Yield - 0.42% 2.18% 3.65%
Capitalization / Revenue - 6.41 x 3.09 x 2.57 x
EV / Revenue - 6.41 x 3.09 x 2.57 x
EV / EBITDA - 163 x 22.6 x 15.4 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book - 3.56 x 2.01 x 1.88 x
Nbr of stocks (in thousands) 102,333 102,333 104,210 -
Reference price 2 32.67 36.06 23.82 23.82
Announcement Date 4/20/23 4/25/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025
Net sales 1 - 575.7 803 964
EBITDA 1 - 22.63 110 161
EBIT 1 - 9.993 72 124
Operating Margin - 1.74% 8.97% 12.86%
Earnings before Tax (EBT) - - - -
Net income 18.17 - - -
Net margin - - - -
EPS 0.2185 - - -
Free Cash Flow - - - -
FCF margin - - - -
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share 2 - 0.1500 0.5200 0.8700
Announcement Date 4/20/23 4/25/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow - - - -
ROE (net income / shareholders' equity) - 1.01% 5.22% 8.16%
ROA (Net income/ Total Assets) - - 3.76% 5.84%
Assets - - - -
Book Value Per Share 1 - 10.10 11.90 12.70
Cash Flow per Share 1 - 0.1900 1.060 1.490
Capex 2 - 48.9 91 93
Capex / Sales - 8.49% 11.33% 9.65%
Announcement Date 4/20/23 4/25/24 - -
1CNY2CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
23.82
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301313 Stock
  4. Financials Guangzhou Frontop Digital Creative Technology Corporation