KUNSHAN GUOLI ELECTRONIC TECHNOLOGY CO., LTD. Financials Kunshan GuoLi Electronic Technology Co., Ltd.
Equities
688103
CNE1000050D9
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.5 CNY | 0.00% |
|
-12.66% | -38.23% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,646 | 6,137 | 2,926 | 2,926 | - |
| Enterprise Value (EV) 1 | 6,646 | 6,137 | 4,737 | 2,926 | 2,926 |
| P/E ratio | 74.1 x | 72.3 x | 73.7 x | 17.4 x | 11.4 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 13.1 x | 8.77 x | 6.84 x | 2.73 x | 1.91 x |
| EV / Revenue | 13.1 x | 8.77 x | 6.84 x | 2.73 x | 1.91 x |
| EV / EBITDA | 69.9 x | 56.8 x | 46.1 x | 13.3 x | 9.35 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 7.04 x | 5.99 x | 4.12 x | 2.47 x | 2.08 x |
| Nbr of stocks (in thousands) | 95,390 | 95,390 | 95,935 | 95,935 | - |
| Reference price 2 | 69.67 | 64.34 | 30.50 | 30.50 | 30.50 |
| Announcement Date | 2/22/22 | 2/1/23 | 2/24/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 509.1 | 700.1 | 692.3 | 1,073 | 1,532 |
| EBITDA 1 | 95.1 | 108.1 | 102.8 | 220 | 313 |
| EBIT 1 | 76.93 | 89.51 | 70.97 | 176 | 278.5 |
| Operating Margin | 15.11% | 12.79% | 10.25% | 16.4% | 18.18% |
| Earnings before Tax (EBT) 1 | 81.03 | 88.31 | 70.49 | 179 | 281 |
| Net income 1 | 73 | 85.42 | 64.19 | 163.5 | 255.5 |
| Net margin | 14.34% | 12.2% | 9.27% | 15.24% | 16.68% |
| EPS 2 | 0.9400 | 0.8900 | 0.6700 | 1.750 | 2.665 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 2/22/22 | 2/1/23 | 2/24/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.7% | 8.73% | 6.56% | 13.9% | 18.3% |
| ROA (Net income/ Total Assets) | - | - | 4.6% | 5.7% | 6% |
| Assets 1 | - | - | 2,033 | 2,868 | 4,258 |
| Book Value Per Share 2 | 9.900 | 10.70 | 12.00 | 12.30 | 14.60 |
| Cash Flow per Share 2 | 0.4300 | 0.0600 | 0.7100 | 1.120 | 1.420 |
| Capex 1 | - | - | 71.1 | 108 | 95 |
| Capex / Sales | - | - | 10.27% | 10.07% | 6.2% |
| Announcement Date | 2/22/22 | 2/1/23 | 2/24/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
30.5
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -38.23% | 405M | |
| +10.46% | 157B | |
| +30.16% | 141B | |
| +40.34% | 132B | |
| +17.97% | 65.41B | |
| +2.87% | 39.01B | |
| +117.78% | 36.96B | |
| +7.37% | 32.37B | |
| -11.35% | 30.88B | |
| +10.89% | 29.2B |
- Stock Market
- Equities
- 688103 Stock
- Financials Kunshan GuoLi Electronic Technology Co., Ltd.
