SUZHOU CHUNXING PRECISION MECHANICAL CO., LTD. Financials Suzhou Chunxing Precision Mechanical Co., Ltd.
Equities
002547
CNE100001047
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.43 CNY | +0.29% |
|
-6.79% | -26.55% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,967 | 9,273 | 5,268 | 5,121 | 5,167 | 5,268 |
| Enterprise Value (EV) 1 | 6,907 | 10,215 | 6,015 | 6,550 | 6,699 | 7,508 |
| P/E ratio | 132 x | 411 x | -4.86 x | -4.96 x | -36.1 x | -21.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.21 x | 1.28 x | 1.02 x | 1.92 x | 2 x | 2.26 x |
| EV / Revenue | 1.4 x | 1.41 x | 1.17 x | 2.45 x | 2.59 x | 3.22 x |
| EV / EBITDA | 12.6 x | 22.6 x | -13.5 x | -93.5 x | 24.6 x | 97.4 x |
| EV / FCF | 22.4 x | -155 x | 24.8 x | 17.9 x | -73 x | -13.7 x |
| FCF Yield | 4.46% | -0.64% | 4.04% | 5.59% | -1.37% | -7.3% |
| Price to Book | 2.19 x | 3.38 x | 3.17 x | 8.15 x | 10.5 x | 21.7 x |
| Nbr of stocks (in thousands) | 1,128,057 | 1,128,057 | 1,128,057 | 1,128,057 | 1,128,057 | 1,128,057 |
| Reference price 2 | 5.290 | 8.220 | 4.670 | 4.540 | 4.580 | 4.670 |
| Announcement Date | 19-04-18 | 20-04-28 | 21-04-28 | 22-04-25 | 23-04-27 | 24-04-23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,933 | 7,262 | 5,153 | 2,673 | 2,588 | 2,328 |
| EBITDA 1 | 546.2 | 452.9 | -446 | -70.05 | 272.7 | 77.11 |
| EBIT 1 | 302.9 | 190.2 | -696.4 | -301.5 | 82.42 | -110.9 |
| Operating Margin | 6.14% | 2.62% | -13.51% | -11.28% | 3.19% | -4.77% |
| Earnings before Tax (EBT) 1 | 128.9 | 58.51 | -1,056 | -1,153 | -190.5 | -296.3 |
| Net income 1 | 40 | 22.13 | -1,058 | -1,033 | -143.2 | -248.1 |
| Net margin | 0.81% | 0.3% | -20.54% | -38.62% | -5.53% | -10.66% |
| EPS 2 | 0.0400 | 0.0200 | -0.9600 | -0.9153 | -0.1269 | -0.2199 |
| Free Cash Flow 1 | 308 | -65.8 | 243 | 365.9 | -91.82 | -548.3 |
| FCF margin | 6.24% | -0.91% | 4.71% | 13.69% | -3.55% | -23.55% |
| FCF Conversion (EBITDA) | 56.39% | - | - | - | - | - |
| FCF Conversion (Net income) | 769.94% | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-04-18 | 20-04-28 | 21-04-28 | 22-04-25 | 23-04-27 | 24-04-23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 940 | 943 | 747 | 1,429 | 1,532 | 2,240 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.721 x | 2.081 x | -1.676 x | -20.4 x | 5.619 x | 29.05 x |
| Free Cash Flow 1 | 308 | -65.8 | 243 | 366 | -91.8 | -548 |
| ROE (net income / shareholders' equity) | 2.76% | 1.09% | -45.6% | -88.2% | -23% | -64.3% |
| ROA (Net income/ Total Assets) | 2.22% | 1.41% | -6.15% | -3.06% | 0.87% | -1.31% |
| Assets 1 | 1,802 | 1,565 | 17,220 | 33,735 | -16,495 | 18,943 |
| Book Value Per Share 2 | 2.420 | 2.430 | 1.470 | 0.5600 | 0.4300 | 0.2200 |
| Cash Flow per Share 2 | 0.8800 | 0.7800 | 0.7800 | 0.8600 | 0.7900 | 0.5400 |
| Capex 1 | 317 | 208 | 127 | 242 | 224 | 380 |
| Capex / Sales | 6.42% | 2.87% | 2.47% | 9.06% | 8.65% | 16.31% |
| Announcement Date | 19-04-18 | 20-04-28 | 21-04-28 | 22-04-25 | 23-04-27 | 24-04-23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -26.55% | 533M | |
| +6.40% | 8.02B | |
| +2.06% | 5.36B | |
| +17.67% | 3.14B | |
| -18.26% | 2.65B | |
| +1.14% | 2.59B | |
| -5.05% | 2.25B | |
| +44.07% | 1.98B | |
| +49.65% | 1.77B | |
| +11.38% | 1.63B |
- Stock Market
- Equities
- 002547 Stock
- Financials Suzhou Chunxing Precision Mechanical Co., Ltd.