UP-SHINE LIGHTING CO., LIMITED Financials Up-shine Lighting Co., Limited
Equities
301362
CNE1000066D5
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.67 CNY | +1.98% |
|
+4.49% | -1.75% |
| 05-14 | Up-Shine Lighting Co., Limited Approves Cash Dividend for the Year 2023 | CI |
| 04-25 | Up-shine Lighting Co., Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 4,120 | 4,021 | - | - |
| Enterprise Value (EV) 1 | 4,120 | 4,021 | 4,021 | 4,021 |
| P/E ratio | 15.3 x | 14.9 x | 12.8 x | 11.1 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.7 x | 2.28 x | 1.99 x | 1.75 x |
| EV / Revenue | 2.7 x | 2.28 x | 1.99 x | 1.75 x |
| EV / EBITDA | 14.2 x | 12 x | 10.2 x | 8.96 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 1.6 x | 1.43 x | 1.3 x | 1.18 x |
| Nbr of stocks (in thousands) | 104,670 | 103,976 | - | - |
| Reference price 2 | 39.36 | 38.67 | 38.67 | 38.67 |
| Announcement Date | 24-04-21 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1,529 | 1,761 | 2,017 | 2,295 |
| EBITDA 1 | - | 290 | 336.5 | 393.9 | 448.9 |
| EBIT 1 | - | 255.6 | 301.4 | 351.8 | 406.4 |
| Operating Margin | - | 16.72% | 17.12% | 17.45% | 17.71% |
| Earnings before Tax (EBT) 1 | - | 255.9 | 302.8 | 353.2 | 407.4 |
| Net income 1 | 245.4 | 230.2 | 271.6 | 316.6 | 365.1 |
| Net margin | - | 15.06% | 15.43% | 15.7% | 15.91% |
| EPS 2 | 3.130 | 2.570 | 2.600 | 3.020 | 3.490 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 23-07-16 | 24-04-21 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13.1% | 9.63% | 10.2% | 10.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 24.50 | 27.00 | 29.70 | 32.70 |
| Cash Flow per Share 2 | - | 2.490 | 7.870 | -2.820 | 4.470 |
| Capex 1 | - | 63.9 | 72 | 106 | 82 |
| Capex / Sales | - | 4.18% | 4.09% | 5.25% | 3.57% |
| Announcement Date | 23-07-16 | 24-04-21 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
38.67
CNY
Average target price
47.4
CNY
Spread / Average Target
+22.58%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.75% | 555M | |
| +3.73% | 150B | |
| +25.12% | 138B | |
| +38.22% | 133B | |
| +15.24% | 64.16B | |
| +2.84% | 39.25B | |
| +104.18% | 36.71B | |
| +1.73% | 30.06B | |
| -17.05% | 29.36B | |
| +37.72% | 28.66B |
- Stock Market
- Equities
- 301362 Stock
- Financials Up-shine Lighting Co., Limited
