Stock 002981 RISUNTEK INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Risuntek Inc.

Equities

002981

CNE100003SP9

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E.
Other stock markets
 18:00:00 2024-05-30 EDT 		5-day change 1st Jan Change
27.58 CNY +3.68% Intraday chart for Risuntek Inc. +2.91% -20.56%
05-31 Risuntek Inc. Announces 2023 Final Profit Distribution Plan to Be Implemented (A Shares), Payable on 07 June 2024 CI
05-20 Risuntek Inc. Approves Cash Dividend for 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 2,678 2,105 2,834 3,333
Enterprise Value (EV) 1 2,417 1,964 2,787 3,269
P/E ratio 53.7 x -51 x 48.8 x 28.7 x
Yield 0.18% - 0.51% 1.07%
Capitalization / Revenue 2.96 x 1.61 x 2.05 x 2.33 x
EV / Revenue 2.67 x 1.5 x 2.01 x 2.29 x
EV / EBITDA 32 x -84 x 25.7 x 18.6 x
EV / FCF -16.9 x -42.9 x -124 x 165 x
FCF Yield -5.93% -2.33% -0.81% 0.6%
Price to Book 3.21 x 2.67 x 3.56 x 3.7 x
Nbr of stocks (in thousands) 96,000 96,000 96,000 96,000
Reference price 2 27.90 21.93 29.52 34.72
Announcement Date 21-04-23 22-04-25 23-04-24 24-04-26
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 594.9 827.7 904.7 1,310 1,385 1,430
EBITDA 1 85.41 103.5 75.57 -23.39 108.2 176.2
EBIT 1 74.1 89.88 56.9 -56.37 56.08 113.4
Operating Margin 12.46% 10.86% 6.29% -4.3% 4.05% 7.93%
Earnings before Tax (EBT) 1 87.59 94.68 49.45 -55.52 66.79 131.6
Net income 1 76.92 83.14 45.46 -41.6 58.11 116.8
Net margin 12.93% 10.05% 5.02% -3.18% 4.19% 8.16%
EPS 2 1.070 1.150 0.5200 -0.4300 0.6050 1.210
Free Cash Flow 1 35.97 -61.81 -143.3 -45.76 -22.46 19.76
FCF margin 6.05% -7.47% -15.84% -3.49% -1.62% 1.38%
FCF Conversion (EBITDA) 42.12% - - - - 11.21%
FCF Conversion (Net income) 46.77% - - - - 16.92%
Dividend per Share - 0.1000 0.0500 - 0.1500 0.3700
Announcement Date 19-09-20 20-03-26 21-04-23 22-04-25 23-04-24 24-04-26
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 98.6 47 261 141 47.2 64.1
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 36 -61.8 -143 -45.8 -22.5 19.8
ROE (net income / shareholders' equity) 22.3% 20.3% 7.11% -5.12% 7.56% 13.2%
ROA (Net income/ Total Assets) 9.51% 8.91% 3.57% -2.69% 2.34% 4.55%
Assets 1 809 933.5 1,273 1,547 2,481 2,564
Book Value Per Share 2 5.200 6.160 8.700 8.220 8.300 9.380
Cash Flow per Share 2 1.370 0.9200 2.610 1.750 2.740 1.950
Capex 1 17.9 90.9 194 208 34 130
Capex / Sales 3% 10.98% 21.48% 15.88% 2.46% 9.08%
Announcement Date 19-09-20 20-03-26 21-04-23 22-04-25 23-04-24 24-04-26
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Electronic Component

1st Jan change Capi.
RISUNTEK INC. Stock Risuntek Inc.
-20.56% 366M
AMPHENOL CORPORATION Stock Amphenol Corporation
+33.52% 79.5B
HON HAI PRECISION INDUSTRY CO., LTD. Stock Hon Hai Precision Industry Co., Ltd.
+64.59% 73.31B
MURATA MANUFACTURING CO., LTD Stock Murata Manufacturing Co., Ltd
-0.89% 35.63B
LUXSHARE PRECISION INDUSTRY CO., LTD. Stock Luxshare Precision Industry Co., Ltd.
-7.72% 31.51B
JABIL INC. Stock Jabil Inc.
-6.62% 14.34B
LENS TECHNOLOGY CO., LTD. Stock Lens Technology Co., Ltd.
+15.91% 10.44B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD. Stock AVIC Jonhon Optronic Technology Co.,Ltd.
-9.46% 10.33B
BYD ELECTRONIC (INTERNATIONAL) COMPANY LIMITED Stock BYD Electronic (International) Company Limited
-7.65% 9.74B
COHERENT CORP. Stock Coherent Corp.
+31.08% 8.7B
Electronic Component
  1. Stock Market
  2. Equities
  3. 002981 Stock
  4. Financials Risuntek Inc.