UNISPLENDOUR CORPORATION LIMITED Financials Unisplendour Corporation Limited
Equities
000938
CNE0000010T1
Integrated Hardware & Software
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.35 CNY | +2.24% |
|
-3.91% | +15.50% |
| 06-12 | Unisplendour Corporation Limited Announces Final Dividend on A Shares for 2023, Payable on 19 June 2024 | CI |
| 05-29 | Unisplendour Corporation Limited Announces Management Changes | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 64,556 | 58,489 | 65,353 | 55,800 | 55,343 | 63,923 | - | - |
| Enterprise Value (EV) 1 | 64,556 | 52,683 | 61,207 | 50,187 | 52,869 | 51,038 | 54,268 | 48,855 |
| P/E ratio | 35 x | 30.9 x | 30.4 x | 25.9 x | 26.3 x | 25.5 x | 20.8 x | 18.6 x |
| Yield | - | 0.49% | 0.44% | - | 0.72% | 0.67% | 0.75% | 0.91% |
| Capitalization / Revenue | 1.19 x | 0.98 x | 0.97 x | 0.75 x | 0.72 x | 0.75 x | 0.66 x | 0.6 x |
| EV / Revenue | 1.19 x | 0.88 x | 0.9 x | 0.68 x | 0.68 x | 0.6 x | 0.56 x | 0.46 x |
| EV / EBITDA | 15.5 x | 11.9 x | 13.2 x | 9.15 x | 12.2 x | 9.33 x | 8.65 x | 6.88 x |
| EV / FCF | - | 15.2 x | -22.6 x | 14.2 x | -18.9 x | 4.24 x | 15.5 x | 7.44 x |
| FCF Yield | - | 6.59% | -4.42% | 7.05% | -5.29% | 23.6% | 6.43% | 13.4% |
| Price to Book | 2.29 x | 1.97 x | 2.18 x | 1.75 x | 1.63 x | 1.79 x | 1.66 x | 1.57 x |
| Nbr of stocks (in thousands) | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | - | - |
| Reference price 2 | 22.57 | 20.45 | 22.85 | 19.51 | 19.35 | 22.35 | 22.35 | 22.35 |
| Announcement Date | 20-04-25 | 21-04-23 | 22-03-25 | 23-03-30 | 24-04-29 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 54,099 | 59,705 | 67,638 | 74,058 | 77,308 | 85,671 | 96,678 | 107,023 |
| EBITDA 1 | 4,165 | 4,413 | 4,644 | 5,488 | 4,341 | 5,467 | 6,273 | 7,106 |
| EBIT 1 | 3,521 | 3,703 | 4,088 | 4,160 | 3,678 | 4,561 | 5,567 | 6,122 |
| Operating Margin | 6.51% | 6.2% | 6.04% | 5.62% | 4.76% | 5.32% | 5.76% | 5.72% |
| Earnings before Tax (EBT) 1 | 3,611 | 3,795 | 4,176 | 4,220 | 3,760 | 4,706 | 5,776 | 6,394 |
| Net income 1 | 1,843 | 1,895 | 2,148 | 2,158 | 2,103 | 2,513 | 2,989 | 3,448 |
| Net margin | 3.41% | 3.17% | 3.18% | 2.91% | 2.72% | 2.93% | 3.09% | 3.22% |
| EPS 2 | 0.6443 | 0.6620 | 0.7510 | 0.7540 | 0.7350 | 0.8780 | 1.073 | 1.205 |
| Free Cash Flow 1 | - | 3,473 | -2,705 | 3,537 | -2,796 | 12,044 | 3,492 | 6,568 |
| FCF margin | - | 5.82% | -4% | 4.78% | -3.62% | 14.06% | 3.61% | 6.14% |
| FCF Conversion (EBITDA) | - | 78.69% | - | 64.45% | - | 220.29% | 55.66% | 92.43% |
| FCF Conversion (Net income) | - | 183.29% | - | 163.89% | - | 479.37% | 116.84% | 190.5% |
| Dividend per Share 2 | - | 0.1000 | 0.1000 | - | 0.1400 | 0.1500 | 0.1679 | 0.2027 |
| Announcement Date | 20-04-25 | 21-04-23 | 22-03-25 | 23-03-30 | 24-04-29 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales | - | - | - | - |
| EBITDA | - | - | - | - |
| EBIT 1 | - | 1,090 | 985 | 1,010 |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 1,149 | 1,044 | 1,235 |
| Net income 1 | 413.7 | 654 | 594 | - |
| Net margin | - | - | - | - |
| EPS | 0.1450 | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 24-04-29 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 5,805 | 4,146 | 5,613 | 2,473 | 12,884 | 9,655 | 15,068 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 3,473 | -2,705 | 3,537 | -2,796 | 12,045 | 3,492 | 6,568 |
| ROE (net income / shareholders' equity) | 6.74% | 6.54% | 7.36% | 6.98% | 6.39% | 7.47% | 8.28% | 8.75% |
| ROA (Net income/ Total Assets) | - | 3.34% | 3.45% | 3.07% | 2.61% | 2.82% | 3.16% | 3.18% |
| Assets 1 | - | 56,776 | 62,299 | 70,256 | 80,665 | 89,177 | 94,696 | 108,309 |
| Book Value Per Share 2 | 9.850 | 10.40 | 10.50 | 11.10 | 11.90 | 12.50 | 13.50 | 14.30 |
| Cash Flow per Share 2 | 0.5900 | 1.770 | -0.7600 | 1.410 | -0.6500 | 2.500 | 1.450 | 1.990 |
| Capex 1 | 1,887 | 1,595 | 525 | 482 | 939 | 911 | 942 | 1,002 |
| Capex / Sales | 3.49% | 2.67% | 0.78% | 0.65% | 1.21% | 1.06% | 0.97% | 0.94% |
| Announcement Date | 20-04-25 | 21-04-23 | 22-03-25 | 23-03-30 | 24-04-29 | - | - | - |
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
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
22.35
CNY
Average target price
28.36
CNY
Spread / Average Target
+26.90%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +15.50% | 8.8B | |
| -1.53% | 30.08B | |
| -35.17% | 22.65B | |
| -13.41% | 4.97B | |
| -30.75% | 2.35B | |
| -6.26% | 1.91B | |
| -30.83% | 1.88B | |
| +72.90% | 1.84B | |
| -4.48% | 1.69B | |
| 0.00% | 1.45B |
- Stock Market
- Equities
- 000938 Stock
- Financials Unisplendour Corporation Limited
