SHENZHEN HONOR ELECTRONIC CO., LTD. Financials Shenzhen Honor Electronic Co., Ltd.
Equities
300870
CNE1000047G8
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 44.44 CNY | +0.41% |
|
-1.79% | +0.38% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,477 | 4,441 | 4,407 | 4,424 | - | - |
| Enterprise Value (EV) 1 | 8,477 | 4,441 | 4,407 | 4,424 | 4,424 | 4,424 |
| P/E ratio | 76.1 x | 51.6 x | 22.9 x | 19.4 x | 14.5 x | 11.5 x |
| Yield | - | 0.21% | 0.77% | 0.47% | 0.63% | 0.8% |
| Capitalization / Revenue | - | 1.64 x | 1.54 x | 1.24 x | 1.01 x | 0.84 x |
| EV / Revenue | - | 1.64 x | 1.54 x | 1.24 x | 1.01 x | 0.84 x |
| EV / EBITDA | - | - | 12.1 x | 11.6 x | 10.2 x | 8.44 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.77 x | 2.41 x | 2.18 x | 1.91 x | 1.66 x |
| Nbr of stocks (in thousands) | 101,200 | 100,115 | 99,545 | 99,545 | - | - |
| Reference price 2 | 83.76 | 44.36 | 44.27 | 44.44 | 44.44 | 44.44 |
| Announcement Date | 22-04-19 | 23-04-06 | 24-04-23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,703 | 2,870 | 3,570 | 4,380 | 5,256 |
| EBITDA 1 | - | - | 363.7 | 382 | 435 | 524 |
| EBIT 1 | - | 107.6 | 211.3 | 250 | 336 | 424.5 |
| Operating Margin | - | 3.98% | 7.36% | 7% | 7.67% | 8.08% |
| Earnings before Tax (EBT) 1 | - | 109.7 | 210.9 | 250 | 336 | 424.5 |
| Net income 1 | 111.1 | 90.16 | 195.7 | 232 | 309.5 | 392 |
| Net margin | - | 3.34% | 6.82% | 6.5% | 7.07% | 7.46% |
| EPS 2 | 1.100 | 0.8600 | 1.930 | 2.295 | 3.055 | 3.875 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0910 | 0.3400 | 0.2100 | 0.2800 | 0.3550 |
| Announcement Date | 22-04-19 | 23-04-06 | 24-04-23 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 5.54% | 10.5% | 11.2% | 13.1% | 14.5% |
| ROA (Net income/ Total Assets) | - | 2.57% | - | 5.5% | 6.25% | 6.95% |
| Assets 1 | - | 3,506 | - | 4,218 | 4,952 | 5,640 |
| Book Value Per Share 2 | - | 16.00 | 18.40 | 20.40 | 23.20 | 26.80 |
| Cash Flow per Share 2 | - | 1.350 | 3.880 | 3.530 | 3.610 | 4.270 |
| Capex 1 | - | 641 | 289 | 209 | 140 | 150 |
| Capex / Sales | - | 23.7% | 10.05% | 5.85% | 3.18% | 2.84% |
| Announcement Date | 22-04-19 | 23-04-06 | 24-04-23 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
44.44
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.38% | 613M | |
| +33.12% | 79.26B | |
| +63.16% | 73.54B | |
| -5.88% | 34.23B | |
| -11.00% | 30.47B | |
| -9.36% | 13.93B | |
| -8.49% | 10.47B | |
| +9.39% | 9.88B | |
| -7.51% | 9.76B | |
| +31.13% | 8.7B |
- Stock Market
- Equities
- 300870 Stock
- Financials Shenzhen Honor Electronic Co., Ltd.