OLYMPIC CIRCUIT TECHNOLOGY CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.52 CNY | -0.22% |
|
+2.49% | +1.31% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,712 | 11,869 | 7,653 | 9,728 | 12,193 | - | - |
| Enterprise Value (EV) 1 | 10,712 | 11,869 | 7,653 | 9,728 | 12,193 | 12,193 | 12,193 |
| P/E ratio | - | 57.2 x | 18 x | 20.1 x | 20.1 x | 15.1 x | 14.6 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 4.22 x | 3.16 x | 1.73 x | 2.15 x | 2.34 x | 1.95 x | 1.72 x |
| EV / Revenue | 4.22 x | 3.16 x | 1.73 x | 2.15 x | 2.34 x | 1.95 x | 1.72 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 3.97 x | 4.41 x | 2.67 x | 3.08 x | 3.43 x | 2.97 x | 2.65 x |
| Nbr of stocks (in thousands) | 532,344 | 532,241 | 532,175 | 532,176 | 658,392 | - | - |
| Reference price 2 | 20.12 | 22.30 | 14.38 | 18.28 | 18.52 | 18.52 | 18.52 |
| Announcement Date | 21-04-14 | 22-04-25 | 23-04-21 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,536 | 3,759 | 4,432 | 4,519 | 5,216 | 6,246 | 7,079 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 343.5 | 240.7 | 442.1 | 550.5 | 689 | 802.5 | 982 |
| Operating Margin | 13.55% | 6.4% | 9.98% | 12.18% | 13.21% | 12.85% | 13.87% |
| Earnings before Tax (EBT) 1 | - | 232.2 | 440.9 | 547.5 | 687 | 799.5 | 980 |
| Net income 1 | - | 209.7 | 434 | 495.5 | 604 | 724 | 836 |
| Net margin | - | 5.58% | 9.79% | 10.97% | 11.58% | 11.59% | 11.81% |
| EPS 2 | - | 0.3900 | 0.8000 | 0.9100 | 0.9200 | 1.230 | 1.270 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 21-04-14 | 22-04-25 | 23-04-21 | 24-04-24 | - | - | - |
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) | 11.6% | 7.55% | 15.1% | 16.1% | 15.9% | 19.2% | 17.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 5.070 | 5.050 | 5.390 | 5.930 | 5.400 | 6.230 | 6.980 |
| Cash Flow per Share 2 | 0.9400 | 0.5600 | 1.860 | 2.700 | 0.7000 | 1.710 | 2.120 |
| Capex 1 | - | - | 1,054 | 230 | 955 | 513 | 514 |
| Capex / Sales | - | - | 23.79% | 5.08% | 18.31% | 8.21% | 7.26% |
| Announcement Date | 21-04-14 | 22-04-25 | 23-04-21 | 24-04-24 | - | - | - |
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
2
Last Close Price
18.52
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +1.31% | 1.69B | |
| +7.88% | 53.77B | |
| -17.94% | 14.8B | |
| +14.51% | 11.11B | |
| +7.95% | 8.95B | |
| +20.30% | 8.59B | |
| +45.30% | 8.51B | |
| -9.15% | 8.24B | |
| -14.14% | 6.78B | |
| -10.67% | 7.04B |
- Stock Market
- Equities
- 603920 Stock
- Financials Olympic Circuit Technology Co., Ltd