Financials Lucky Harvest Co., Ltd.

Equities

002965

CNE100003Q40

Auto, Truck & Motorcycle Parts

End-of-day quote Shenzhen S.E. Other stock markets 18:00:00 2024-05-07 EDT			5-day change	1st Jan Change
37.24 ^CNY	-2.54%		-3.72%	-9.55%

04-29	Lucky Harvest Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-25	Lucky Harvest Co., Ltd. Announces the Profit Distribution Proposal of Cash Dividend for 2023	CI

Valuation

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,839	3,872	10,378	7,339	7,606	-	-
Enterprise Value (EV) ¹	4,839	3,872	10,378	7,339	7,606	7,606	7,606
P/E ratio	29.9 x	59.3 x	40.3 x	17.9 x	10.6 x	7.24 x	8.24 x
Yield	-	-	-	1.46%	2.74%	3.76%	-
Capitalization / Revenue	-	-	2.42 x	1.29 x	0.91 x	0.71 x	0.67 x
EV / Revenue	-	-	2.42 x	1.29 x	0.91 x	0.71 x	0.67 x
EV / EBITDA	-	-	29.6 x	13.3 x	9.64 x	6.89 x	6.6 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	-	3.81 x	2.36 x	1.73 x	1.47 x	1.28 x
Nbr of stocks (in thousands)	150,700	153,471	178,288	178,250	204,242	-	-
Reference price ²	32.11	25.23	58.21	41.17	37.24	37.24	37.24
Announcement Date	21-04-15	22-04-21	23-04-24	24-04-12	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	-	4,289	5,703	8,314	10,697	11,393
EBITDA ¹	-	-	350.9	551	789.1	1,104	1,153
EBIT ¹	-	-	279.8	455.1	711.6	1,007	1,008
Operating Margin	-	-	6.52%	7.98%	8.56%	9.41%	8.85%
Earnings before Tax (EBT) ¹	-	-	277.8	303.7	713	1,008	1,009
Net income ¹	161.6	64.08	256.6	406.7	665.3	941.1	924
Net margin	-	-	5.98%	7.13%	8%	8.8%	8.11%
EPS ²	1.072	0.4252	1.444	2.304	3.510	5.142	4.520
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.6000	1.020	1.400	-
Announcement Date	21-04-15	22-04-21	23-04-24	24-04-12	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 S1	2023 Q2
Net sales	-	-
EBITDA	-	-
EBIT	-	-
Operating Margin	-	-
Earnings before Tax (EBT)	-	-
Net income ¹	75.97	86
Net margin	-	-
EPS ²	0.4950	0.4824
Dividend per Share	-	-
Announcement Date	22-08-24	23-08-21

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	-	11.5%	14%	17.4%	20.5%	16.7%
ROA (Net income/ Total Assets)	-	-	-	-	7.66%	8.63%	-
Assets ¹	-	-	-	-	8,691	10,905	-
Book Value Per Share ²	-	-	15.30	17.40	21.60	25.30	29.10
Cash Flow per Share ²	-	-	0.8300	2.060	2.180	3.580	4.960
Capex ¹	-	-	373	238	280	318	243
Capex / Sales	-	-	8.7%	4.17%	3.36%	2.98%	2.13%
Announcement Date	21-04-15	22-04-21	23-04-24	24-04-12	-	-	-

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

Ratings for Lucky Harvest Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

37.24 CNY

Average target price

63.12 CNY

Spread / Average Target

+69.48%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Auto, Truck & Motorcycle Parts

	1st Jan change	Capi.
LUCKY HARVEST CO., LTD.	-9.55%	1.08B
DENSO CORPORATION	+24.24%	50.29B
APTIV PLC	-7.27%	22.58B
WEICHAI POWER CO., LTD.	+24.23%	20.23B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	+33.48%	17.9B
HYUNDAI MOBIS CO.,LTD	-2.11%	15.27B
CONTINENTAL AG	-19.89%	13.72B
MAGNA INTERNATIONAL INC.	-17.44%	13.41B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	+33.50%	12.29B
BOSCH LIMITED	+35.48%	10.46B

Other Auto, Truck & Motorcycle Parts