|
End-of-day quote
Shenzhen S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 64.18 CNY | -3.88% |
|
+2.94% | +28.03% |
| 08-28 | Guizhou Space Appliance Co., Ltd Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-29 | Guizhou Space Appliance Unit Seeks Up to 90 Million Yuan in Capital Increase | MT |
Projected Income Statement: Guizhou Space Appliance Co., LTD
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,038 | 6,020 | 6,210 | 5,025 | 5,820 | 6,714 | 7,738 | 895 |
| Change | - | 19.49% | 3.16% | -19.08% | 15.82% | 15.36% | 15.25% | -88.43% |
| EBITDA | 779.5 | 860.8 | 1,171 | 632.9 | 500.6 | - | - | - |
| Change | - | 10.43% | 36.1% | -45.98% | -20.9% | - | - | - |
| EBIT 1 | 615.4 | 708.6 | 934.9 | 406.9 | 234.3 | 352 | 517 | 517 |
| Change | - | 15.14% | 31.93% | -56.48% | -42.42% | 50.25% | 46.88% | 0% |
| Interest Paid | 9.162 | - | - | 18.37 | - | - | - | - |
| Earnings before Tax (EBT) 1 | 616.9 | 706.6 | 936.6 | 408.1 | 225.9 | 351 | 515 | 708 |
| Change | - | 14.55% | 32.54% | -56.43% | -44.64% | 55.37% | 46.72% | 37.48% |
| Net income 1 | 487.2 | 555.4 | 750.5 | 347.1 | 182.8 | 277 | 400 | 558 |
| Change | - | 14% | 35.11% | -53.75% | -47.32% | 51.49% | 44.4% | 39.5% |
| Announcement Date | 4/11/22 | 4/17/23 | 3/29/24 | 3/31/25 | 3/30/26 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Guizhou Space Appliance Co., LTD
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 4/11/22 | 4/17/23 | 3/29/24 | 3/31/25 | 3/30/26 | - | - | - |
Estimates
Cash Flow Forecast: Guizhou Space Appliance Co., LTD
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 577.3 | 335.6 | 448.3 | 330.8 | 350.4 | 221 | 122 | - |
| Change | - | -41.87% | 33.59% | -26.2% | 5.92% | -36.94% | -44.8% | -100% |
| Free Cash Flow (FCF) 1 | 255.8 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 4/11/22 | 4/17/23 | 3/29/24 | 3/31/25 | 3/30/26 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Guizhou Space Appliance Co., LTD
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | 15.47% | 14.3% | 18.86% | 12.6% | 8.6% | - | - | - |
| EBIT Margin (%) | - | 12.22% | 11.77% | 15.05% | 8.1% | 4.03% | 5.24% | 6.68% | 57.77% |
| EBT Margin (%) | - | 12.25% | 11.74% | 15.08% | 8.12% | 3.88% | 5.23% | 6.66% | 79.11% |
| Net margin (%) | - | 9.67% | 9.23% | 12.09% | 6.91% | 3.14% | 4.13% | 5.17% | 62.35% |
| FCF margin (%) | - | 5.08% | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | 52.5% | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | 6.22% | 5.76% | 7.11% | 3.01% | - | - | - | - |
| ROE | - | 11.94% | 10.08% | 12.57% | 5.45% | 2.81% | 4.1% | 5.7% | 7.5% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | 11.46% | 5.57% | 7.22% | 6.58% | 6.02% | 3.29% | 1.58% | - |
| CAPEX / EBITDA (%) | - | 74.06% | 38.98% | 38.27% | 52.27% | 70% | - | - | - |
| CAPEX / FCF (%) | - | 225.65% | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | 1.84 | 0.3947 | 3.594 | -0.5663 | -1.348 | - | 4.33 | 0.57 |
| Change | - | - | -78.55% | 810.62% | -115.76% | -137.97% | - | - | -86.84% |
| Dividend per Share 1 | - | 0.2 | 0.37 | 0.38 | 0.23 | 0.13 | - | - | - |
| Change | - | - | 85% | 2.7% | -39.47% | -43.48% | - | - | - |
| Book Value Per Share 1 | - | 11.58 | 12.56 | 13.75 | 14.15 | 14.5 | - | - | - |
| Change | - | - | 8.39% | 9.54% | 2.86% | 2.5% | - | - | - |
| EPS 1 | - | 1.12 | 1.23 | 1.65 | 0.76 | 0.4 | 1.21 | 1.575 | 1.23 |
| Change | - | - | 9.82% | 34.15% | -53.94% | -47.37% | 202.5% | 30.17% | -21.9% |
| Nbr of stocks (in thousands) | - | 452,662 | 452,662 | 456,870 | 456,870 | 455,426 | 454,020 | 454,020 | 454,020 |
| Announcement Date | - | 4/11/22 | 4/17/23 | 3/29/24 | 3/31/25 | 3/30/26 | - | - | - |
1CNY
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 53x | 40.7x |
| PBR | - | - |
| EV / Sales | 4.34x | 3.77x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
64.18CNY
Average target price
65.87CNY
Spread / Average Target
+2.63%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- 002025 Stock
- Financials Guizhou Space Appliance Co., LTD
Select your edition
All financial news and data tailored to specific country editions
