SUWEN ELECTRIC ENERGY TECHNOLOGY CO.,LTD. Financials Suwen Electric Energy Technology Co.,Ltd.
Equities
300982
CNE100004KS8
Construction & Engineering
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.4 CNY | +0.46% |
|
+2.47% | -47.02% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,326 | 8,430 | 6,797 | 3,601 | - | - |
| Enterprise Value (EV) 1 | 10,326 | 6,697 | 6,197 | 2,734 | 2,742 | 3,601 |
| P/E ratio | 31.4 x | 26.9 x | 86.4 x | 9.33 x | 8.31 x | 11.2 x |
| Yield | 0.82% | 0.71% | 0.61% | 2.68% | 3.39% | - |
| Capitalization / Revenue | 5.56 x | 3.58 x | 2.52 x | 0.96 x | 0.76 x | 0.69 x |
| EV / Revenue | 5.56 x | 2.84 x | 2.3 x | 0.73 x | 0.58 x | 0.69 x |
| EV / EBITDA | 29.6 x | 17.6 x | 56.3 x | 5.72 x | 4.52 x | 6.89 x |
| EV / FCF | -107 x | - | -22.9 x | 195 x | 10.9 x | - |
| FCF Yield | -0.94% | - | -4.37% | 0.51% | 9.19% | - |
| Price to Book | 7.09 x | 2.77 x | 2.18 x | 1.1 x | 0.92 x | 0.96 x |
| Nbr of stocks (in thousands) | 168,382 | 205,199 | 206,965 | 206,965 | - | - |
| Reference price 2 | 61.32 | 41.08 | 32.84 | 17.40 | 17.40 | 17.40 |
| Announcement Date | 22-04-24 | 23-04-10 | 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 | - | 1,856 | 2,357 | 2,694 | 3,768 | 4,732 | 5,203 |
| EBITDA 1 | - | 348.6 | 381.3 | 110 | 477.7 | 606.1 | 522.6 |
| EBIT 1 | - | 336.5 | 291.6 | 89.47 | 434.8 | 488.8 | 372.2 |
| Operating Margin | - | 18.13% | 12.37% | 3.32% | 11.54% | 10.33% | 7.15% |
| Earnings before Tax (EBT) 1 | - | 350.7 | 292.6 | 88.51 | 247.1 | 489.1 | 371.8 |
| Net income 1 | 237.5 | 301.2 | 256.1 | 78.4 | 218.9 | 428.8 | 321.7 |
| Net margin | - | 16.23% | 10.87% | 2.91% | 5.81% | 9.06% | 6.18% |
| EPS 2 | 1.883 | 1.950 | 1.525 | 0.3800 | 1.865 | 2.094 | 1.550 |
| Free Cash Flow 1 | - | -96.56 | - | -271 | 14 | 252 | - |
| FCF margin | - | -5.2% | - | -10.06% | 0.37% | 5.33% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 2.93% | 41.58% | - |
| FCF Conversion (Net income) | - | - | - | - | 6.4% | 58.77% | - |
| Dividend per Share 2 | - | 0.5000 | 0.2917 | 0.2000 | 0.4660 | 0.5893 | - |
| Announcement Date | 21-04-25 | 22-04-24 | 23-04-10 | 24-04-24 | - | - | - |
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 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | 486.3 | 609 | 855.3 | - | 639.2 | 651.8 | 822.6 | 497 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 73.08 | 107.8 | 63.5 | - | 53.8 | 58.05 | - | - | - | - | - |
| Operating Margin | - | 15.03% | 17.7% | 7.42% | - | 8.42% | 8.91% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 42.21 | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 0.2500 | 0.3917 | 0.5750 | 0.3083 | - | 0.3433 | 0.3200 | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - | 0.4081 | - | - |
| Announcement Date | 22-04-28 | 22-08-29 | 22-10-26 | 23-04-10 | 23-05-29 | 23-08-29 | 23-10-26 | 24-04-24 | 24-04-24 | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 1,733 | 600 | 867 | 859 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -96.6 | - | -271 | 14 | 252 | - |
| ROE (net income / shareholders' equity) | - | 25.8% | 16.4% | 2.55% | 6.74% | 11% | 8.58% |
| ROA (Net income/ Total Assets) | - | 15.3% | 7.14% | - | 6.19% | 6.59% | - |
| Assets 1 | - | 1,973 | 3,588 | - | 3,535 | 6,507 | - |
| Book Value Per Share 2 | - | 8.650 | 14.80 | 15.10 | 15.80 | 18.90 | 18.20 |
| Cash Flow per Share 2 | - | 0.2800 | -1.070 | -0.4800 | 1.190 | 2.090 | 1.200 |
| Capex 1 | - | 143 | 200 | 173 | 213 | 212 | 111 |
| Capex / Sales | - | 7.71% | 8.47% | 6.41% | 5.66% | 4.49% | 2.13% |
| Announcement Date | 21-04-25 | 22-04-24 | 23-04-10 | 24-04-24 | - | - | - |
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
7
Last Close Price
17.4
CNY
Average target price
27.94
CNY
Spread / Average Target
+60.57%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -47.02% | 497M | |
| +1.28% | 10.87B | |
| +57.87% | 1.91B | |
| +11.25% | 1.66B | |
| -35.28% | 1.61B | |
| -22.12% | 1.56B | |
| +18.88% | 1.07B | |
| -10.21% | 715M | |
| -13.62% | 599M | |
| -25.92% | 415M |
- Stock Market
- Equities
- 300982 Stock
- Financials Suwen Electric Energy Technology Co.,Ltd.
