ROCKCHIP ELECTRONICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56.11 CNY | +4.31% |
|
+6.27% | -11.50% |
| 04-25 | Rockchip Electronics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-12 | Rockchip Electronics Forecasts Return to Profit in Q1 on Brighter Market Demand | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 30,089 | 56,622 | 28,472 | 26,268 | 23,258 | - | - |
| Enterprise Value (EV) 1 | 30,089 | 56,622 | 27,786 | 26,268 | 23,258 | 23,258 | 23,258 |
| P/E ratio | 91.6 x | 93.8 x | 95.6 x | 198 x | 66.3 x | 37.9 x | 27.6 x |
| Yield | - | 0.62% | 0.36% | - | 0.96% | 1.94% | - |
| Capitalization / Revenue | 16.1 x | 20.8 x | 14 x | 12.3 x | 8.21 x | 6.34 x | 5.18 x |
| EV / Revenue | 16.1 x | 20.8 x | 14 x | 12.3 x | 8.21 x | 6.34 x | 5.18 x |
| EV / EBITDA | 69.3 x | 74.3 x | 66.6 x | 100 x | 67.6 x | 43.6 x | 29.9 x |
| EV / FCF | - | 660 x | - | 50.6 x | -93.4 x | -215 x | - |
| FCF Yield | - | 0.15% | - | 1.98% | -1.07% | -0.46% | - |
| Price to Book | 12.9 x | 20 x | - | - | 6.88 x | 6.17 x | 4.84 x |
| Nbr of stocks (in thousands) | 415,878 | 413,602 | 413,781 | 414,322 | 414,504 | - | - |
| Reference price 2 | 72.35 | 136.9 | 68.81 | 63.40 | 56.11 | 56.11 | 56.11 |
| Announcement Date | 21-04-07 | 22-01-26 | 23-04-09 | 24-04-11 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,408 | 1,863 | 2,719 | 2,030 | 2,135 | 2,832 | 3,670 | 4,489 |
| EBITDA 1 | 213.7 | 434.1 | 762.5 | 427.6 | 262.7 | 344.1 | 533 | 778.5 |
| EBIT 1 | 203.9 | 317.4 | 605.8 | 257.2 | 82.79 | 341 | 605.9 | 861.3 |
| Operating Margin | 14.49% | 17.03% | 22.28% | 12.67% | 3.88% | 12.04% | 16.51% | 19.19% |
| Earnings before Tax (EBT) 1 | 207.9 | 317.6 | 606.7 | 255.8 | 82.21 | 341.5 | 606.9 | 861.8 |
| Net income 1 | 204.7 | 320 | 601.8 | 297.4 | 134.9 | 353.2 | 619.4 | 848.6 |
| Net margin | 14.54% | 17.17% | 22.14% | 14.65% | 6.32% | 12.47% | 16.88% | 18.9% |
| EPS 2 | 0.5500 | 0.7900 | 1.460 | 0.7200 | 0.3200 | 0.8467 | 1.482 | 2.030 |
| Free Cash Flow 1 | - | - | 85.73 | - | 519.3 | -249 | -108 | - |
| FCF margin | - | - | 3.15% | - | 24.33% | -8.79% | -2.94% | - |
| FCF Conversion (EBITDA) | - | - | 11.24% | - | 197.69% | - | - | - |
| FCF Conversion (Net income) | - | - | 14.25% | - | 384.98% | - | - | - |
| Dividend per Share 2 | - | - | 0.8500 | 0.2500 | - | 0.5367 | 1.090 | - |
| Announcement Date | 20-04-22 | 21-04-07 | 22-01-26 | 23-04-09 | 24-04-11 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 542.9 | 698.9 | 328.4 | 459.4 | 329.4 | 523.3 | 601.9 | 680 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 79.93 | 103.3 | -17.74 | 4.199 | -41.22 | 5.683 | 38.99 | 45.08 |
| Operating Margin | 14.72% | 14.78% | -5.4% | 0.91% | -12.52% | 1.09% | 6.48% | 6.63% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income 1 | - | 188.1 | - | 21.44 | - | - | - | 57.57 |
| Net margin | - | 26.92% | - | 4.67% | - | - | - | 8.47% |
| EPS | - | - | - | - | -0.0400 | 0.1000 | 0.1300 | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 22-04-27 | 22-08-09 | 22-10-27 | 23-04-09 | 23-04-25 | 23-08-14 | 23-10-18 | 24-04-11 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | 686 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 85.7 | - | 519 | -249 | -108 | - |
| ROE (net income / shareholders' equity) | 11.9% | 15.3% | 23.9% | 10.4% | 4.53% | 10.6% | 16.7% | 18.4% |
| ROA (Net income/ Total Assets) | - | - | 19.8% | 8.81% | - | 11.2% | 14.3% | - |
| Assets 1 | - | - | 3,042 | 3,374 | - | 3,154 | 4,331 | - |
| Book Value Per Share 2 | 4.630 | 5.610 | 6.840 | - | - | 8.160 | 9.090 | 11.60 |
| Cash Flow per Share 2 | 1.150 | 1.380 | 0.7000 | -1.510 | - | 1.160 | 1.290 | 1.500 |
| Capex 1 | - | - | 205 | 141 | 162 | 242 | 225 | 4 |
| Capex / Sales | - | - | 7.53% | 6.96% | 7.59% | 8.53% | 6.14% | 0.09% |
| Announcement Date | 20-04-22 | 21-04-07 | 22-01-26 | 23-04-09 | 24-04-11 | - | - | - |
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
D-
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
56.11
CNY
Average target price
70.25
CNY
Spread / Average Target
+25.20%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.50% | 3.21B | |
| -0.99% | 49.04B | |
| -7.22% | 16.73B | |
| +16.63% | 11.25B | |
| +49.91% | 8.75B | |
| +3.69% | 8.53B | |
| +6.14% | 7.56B | |
| -17.23% | 7.51B | |
| -12.95% | 6.83B | |
| -14.19% | 6.74B |
- Stock Market
- Equities
- 603893 Stock
- Financials Rockchip Electronics Co., Ltd.
