HEFEI KEWELL POWER SYSTEM CO.,LTD. Financials Hefei Kewell Power System Co.,Ltd.
Equities
688551
CNE100004322
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.6 CNY | +0.82% |
|
-5.42% | -37.65% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,631 | 3,916 | 4,763 | 2,983 | - | - |
| Enterprise Value (EV) 1 | 4,631 | 3,916 | 4,763 | 2,983 | 2,983 | 2,983 |
| P/E ratio | 81.5 x | 62.6 x | 39.1 x | 17.9 x | 12.8 x | 9.99 x |
| Yield | - | 0.76% | 1.05% | 2.16% | 2.58% | 1.97% |
| Capitalization / Revenue | - | 10.4 x | 9.03 x | 4.17 x | 2.97 x | 2.18 x |
| EV / Revenue | - | 10.4 x | 9.03 x | 4.17 x | 2.97 x | 2.18 x |
| EV / EBITDA | - | 97.1 x | 44.9 x | 17.8 x | 13.2 x | 10.2 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.81 x | 3.65 x | 2.06 x | 1.84 x | 1.58 x |
| Nbr of stocks (in thousands) | 80,000 | 80,241 | 83,420 | 83,804 | - | - |
| Reference price 2 | 57.89 | 48.80 | 57.10 | 35.60 | 35.60 | 35.60 |
| Announcement Date | 4/15/22 | 2/24/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 375.1 | 527.2 | 715.4 | 1,006 | 1,368 |
| EBITDA 1 | - | 40.32 | 106.2 | 167.2 | 226 | 292.7 |
| EBIT 1 | - | 62.63 | 125.6 | 174 | 235.4 | 314.8 |
| Operating Margin | - | 16.69% | 23.83% | 24.32% | 23.4% | 23.01% |
| Earnings before Tax (EBT) 1 | - | 62.64 | 125.7 | 175.8 | 236.8 | 317 |
| Net income 1 | 56.92 | 62.22 | 117.5 | 166.8 | 233 | 298.8 |
| Net margin | - | 16.59% | 22.28% | 23.32% | 23.16% | 21.84% |
| EPS 2 | 0.7100 | 0.7800 | 1.460 | 1.994 | 2.782 | 3.565 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.3700 | 0.6000 | 0.7700 | 0.9200 | 0.7000 |
| Announcement Date | 4/15/22 | 2/24/23 | 2/23/24 | - | - | - |
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) | - | 6.29% | 10.8% | 11.6% | 14.2% | 15.9% |
| ROA (Net income/ Total Assets) | - | 4.55% | - | 8.17% | 8.84% | 9% |
| Assets 1 | - | 1,368 | - | 2,041 | 2,636 | 3,321 |
| Book Value Per Share 2 | - | 12.80 | 15.70 | 17.30 | 19.40 | 22.50 |
| Cash Flow per Share 2 | - | -0.1200 | 1.020 | 1.410 | 1.750 | 2.170 |
| Capex 1 | - | 58.8 | 84.4 | 57.5 | 54 | 55 |
| Capex / Sales | - | 15.69% | 16% | 8.04% | 5.37% | 4.02% |
| Announcement Date | 4/15/22 | 2/24/23 | 2/23/24 | - | - | - |
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
6
Last Close Price
35.6
CNY
Average target price
58
CNY
Spread / Average Target
+62.92%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -37.65% | 409M | |
| +69.02% | 6.43B | |
| +37.79% | 3.7B | |
| -8.11% | 3.28B | |
| -12.63% | 2.06B | |
| +7.82% | 1.91B | |
| +13.98% | 1.05B | |
| +88.01% | 918M | |
| -17.36% | 859M | |
| +6.67% | 752M |
- Stock Market
- Equities
- 688551 Stock
- Financials Hefei Kewell Power System Co.,Ltd.
