SHENZHEN DAWEI INNOVATION TECHNOLOGY CO., LTD. Financials Shenzhen Dawei Innovation Technology Co., Ltd.
Equities
002213
CNE1000009C7
Semiconductors
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.16 CNY | +0.18% |
|
+0.63% | -20.68% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,918 | 2,565 | 2,674 | 3,718 | 3,785 | 3,338 |
| Enterprise Value (EV) 1 | 1,834 | 2,341 | 2,588 | 3,669 | 3,430 | 3,092 |
| P/E ratio | 1,825 x | 1,556 x | 297 x | 240 x | 207 x | -49.8 x |
| Yield | - | - | 0.08% | - | - | - |
| Capitalization / Revenue | 15.5 x | 13.6 x | 6.9 x | 4.34 x | 4.52 x | 4.56 x |
| EV / Revenue | 14.8 x | 12.4 x | 6.68 x | 4.28 x | 4.09 x | 4.22 x |
| EV / EBITDA | -15,424 x | -1,732 x | 230 x | 147 x | 121 x | -64.5 x |
| EV / FCF | -18.5 x | 13 x | -33.6 x | 96 x | -66.6 x | -51.2 x |
| FCF Yield | -5.39% | 7.67% | -2.98% | 1.04% | -1.5% | -1.95% |
| Price to Book | 5.23 x | 6.96 x | 7.09 x | 10.7 x | 5.63 x | 5.5 x |
| Nbr of stocks (in thousands) | 206,000 | 206,000 | 206,000 | 206,000 | 236,000 | 237,250 |
| Reference price 2 | 9.310 | 12.45 | 12.98 | 18.05 | 16.04 | 14.07 |
| Announcement Date | 19-04-19 | 20-04-23 | 21-04-28 | 22-04-26 | 23-04-11 | 24-04-11 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 124 | 188.1 | 387.6 | 857.4 | 837.9 | 732.7 |
| EBITDA 1 | -0.1189 | -1.352 | 11.23 | 24.95 | 28.29 | -47.92 |
| EBIT 1 | -5.31 | -6.17 | 5.62 | 17.8 | 20.7 | -52.82 |
| Operating Margin | -4.28% | -3.28% | 1.45% | 2.08% | 2.47% | -7.21% |
| Earnings before Tax (EBT) 1 | 1.537 | 2.636 | 13.16 | 24.84 | 25.1 | -64.68 |
| Net income 1 | 1.058 | 1.642 | 8.994 | 15.48 | 15.98 | -66.63 |
| Net margin | 0.85% | 0.87% | 2.32% | 1.81% | 1.91% | -9.09% |
| EPS 2 | 0.005100 | 0.008000 | 0.0437 | 0.0751 | 0.0776 | -0.2823 |
| Free Cash Flow 1 | -98.94 | 179.5 | -77.07 | 38.23 | -51.48 | -60.45 |
| FCF margin | -79.81% | 95.42% | -19.88% | 4.46% | -6.14% | -8.25% |
| FCF Conversion (EBITDA) | - | - | - | 153.21% | - | - |
| FCF Conversion (Net income) | - | 10,928.88% | - | 246.95% | - | - |
| Dividend per Share | - | - | 0.0100 | - | - | - |
| Announcement Date | 19-04-19 | 20-04-23 | 21-04-28 | 22-04-26 | 23-04-11 | 24-04-11 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 83.9 | 223 | 85.6 | 49.2 | 355 | 246 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -98.9 | 179 | -77.1 | 38.2 | -51.5 | -60.4 |
| ROE (net income / shareholders' equity) | 0.3% | 0.66% | 3.53% | 4.73% | 4.33% | -10.3% |
| ROA (Net income/ Total Assets) | -0.77% | -0.87% | 0.72% | 1.81% | 1.69% | -4.3% |
| Assets 1 | -137.1 | -189.6 | 1,243 | 856.9 | 943.2 | 1,550 |
| Book Value Per Share 2 | 1.780 | 1.790 | 1.830 | 1.680 | 2.850 | 2.560 |
| Cash Flow per Share 2 | 0.1600 | 0.5600 | 0.5700 | 0.6000 | 1.870 | 1.140 |
| Capex 1 | 2 | 9.47 | 4.05 | 14 | 23.3 | 91.5 |
| Capex / Sales | 1.61% | 5.04% | 1.05% | 1.64% | 2.78% | 12.48% |
| Announcement Date | 19-04-19 | 20-04-23 | 21-04-28 | 22-04-26 | 23-04-11 | 24-04-11 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -20.68% | 366M | |
| -13.43% | 7.91B | |
| +1.64% | 5.45B | |
| +39.23% | 4.4B | |
| +24.07% | 1.32B | |
| +19.43% | 1.22B | |
| +3.93% | 1.17B | |
| +0.26% | 969M | |
| -15.44% | 939M | |
| -31.45% | 779M |
- Stock Market
- Equities
- 002213 Stock
- Financials Shenzhen Dawei Innovation Technology Co., Ltd.