WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.1 CNY | -1.19% |
|
-0.18% | +49.64% |
| 04-22 | Wus Printed Circuit Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-08 | WUS Printed Circuit's Founder Dies | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 38,306 | 32,401 | 31,447 | 22,570 | 42,214 | 63,310 | - | - |
| Enterprise Value (EV) 1 | 38,227 | 32,525 | 31,833 | 22,770 | 42,214 | 63,310 | 61,577 | 63,310 |
| P/E ratio | 31.5 x | 24 x | 29.4 x | 16.6 x | 27.9 x | 27.9 x | 23.2 x | 18.7 x |
| Yield | 0.9% | 1.06% | 0.9% | 1.26% | 2.26% | 1.19% | 1.5% | 2.31% |
| Capitalization / Revenue | 5.37 x | 4.35 x | 4.24 x | 2.71 x | 4.72 x | 5.42 x | 4.62 x | 3.84 x |
| EV / Revenue | 5.37 x | 4.35 x | 4.24 x | 2.71 x | 4.72 x | 5.42 x | 4.62 x | 3.84 x |
| EV / EBITDA | 22.9 x | 18.1 x | 20.4 x | 11.9 x | 19.9 x | 20.4 x | 17.2 x | 14.3 x |
| EV / FCF | 61.3 x | 27.1 x | - | 32.2 x | - | 81.4 x | 26 x | 20.4 x |
| FCF Yield | 1.63% | 3.68% | - | 3.1% | - | 1.23% | 3.84% | 4.89% |
| Price to Book | 7.46 x | 5.08 x | 4.35 x | 2.73 x | 4.31 x | 5.5 x | 4.71 x | 3.82 x |
| Nbr of stocks (in thousands) | 1,897,191 | 1,896,822 | 1,896,659 | 1,896,659 | 1,908,407 | 1,912,679 | - | - |
| Reference price 2 | 20.19 | 17.08 | 16.58 | 11.90 | 22.12 | 33.10 | 33.10 | 33.10 |
| Announcement Date | 20-02-27 | 21-02-01 | 22-02-25 | 23-01-31 | 24-02-02 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,129 | 7,451 | 7,419 | 8,336 | 8,938 | 11,677 | 13,707 | 16,486 |
| EBITDA 1 | 1,673 | 1,789 | 1,539 | 1,900 | 2,120 | 3,103 | 3,684 | 4,418 |
| EBIT 1 | 1,353 | 1,456 | 1,193 | 1,573 | 1,706 | 2,604 | 3,114 | 3,887 |
| Operating Margin | 18.98% | 19.54% | 16.09% | 18.87% | 19.09% | 22.3% | 22.72% | 23.58% |
| Earnings before Tax (EBT) 1 | 1,353 | 1,457 | 1,199 | 1,573 | 1,705 | 2,606 | 3,115 | 3,853 |
| Net income 1 | 1,206 | 1,343 | 1,064 | 1,362 | 1,513 | 2,252 | 2,731 | 3,377 |
| Net margin | 16.92% | 18.02% | 14.34% | 16.33% | 16.92% | 19.29% | 19.92% | 20.48% |
| EPS 2 | 0.6412 | 0.7121 | 0.5636 | 0.7179 | 0.7927 | 1.185 | 1.429 | 1.767 |
| Free Cash Flow 1 | 625.1 | 1,194 | - | 700.6 | - | 778 | 2,431 | 3,099 |
| FCF margin | 8.77% | 16.02% | - | 8.4% | - | 6.66% | 17.74% | 18.8% |
| FCF Conversion (EBITDA) | 37.37% | 66.73% | - | 36.88% | - | 25.07% | 65.99% | 70.15% |
| FCF Conversion (Net income) | 51.83% | 88.9% | - | 51.45% | - | 34.55% | 89.02% | 91.77% |
| Dividend per Share 2 | 0.1818 | 0.1818 | 0.1500 | 0.1500 | 0.5000 | 0.3925 | 0.4975 | 0.7650 |
| Announcement Date | 20-02-27 | 21-02-01 | 22-02-25 | 23-01-31 | 24-02-02 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 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 1 | 2,007 | 1,917 | 1,818 | 2,028 | 2,572 | 1,868 | 1,896 | 2,319 | 2,856 | 2,584 | 2,301 | 2,566 | 3,255 |
| EBITDA | 402.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 296.4 | - | - | - | - | - | 325.8 | 534.6 | 606.6 | - | - | - | - |
| Operating Margin | 14.77% | - | - | - | - | - | 17.19% | 23.05% | 21.24% | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | 330.6 | 534.5 | 600.5 | - | - | - | - |
| Net income | - | - | 284.3 | - | - | - | 292.3 | 460.5 | 559.5 | - | - | - | - |
| Net margin | - | - | 15.64% | - | - | - | 15.42% | 19.86% | 19.59% | - | - | - | - |
| EPS | 0.1400 | 0.1315 | 0.1500 | 0.2100 | - | - | 0.1500 | 0.2400 | 0.2900 | - | - | - | - |
| Dividend per Share | 0.1500 | - | - | - | 0.1500 | - | - | - | - | - | - | - | - |
| Announcement Date | 22-02-25 | 22-04-25 | 22-08-23 | 22-10-24 | 23-01-31 | 23-05-25 | 23-08-25 | 23-10-25 | 24-02-02 | 24-04-22 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 124 | 386 | 199 | - | - | - | - |
| Net Cash position | 78.6 | - | - | - | - | - | 1,733 | - |
| Leverage (Debt/EBITDA) | - | 0.0692 x | 0.2511 x | 0.1049 x | - | - | - | - |
| Free Cash Flow 1 | 625 | 1,194 | - | 701 | - | 778 | 2,431 | 3,099 |
| ROE (net income / shareholders' equity) | 26.7% | 24% | 15.9% | 17.7% | 16.8% | 19.9% | 20.3% | 20.6% |
| ROA (Net income/ Total Assets) | 16.3% | 15.1% | - | 10.5% | - | 12.5% | 13.5% | 14.7% |
| Assets 1 | 7,417 | 8,898 | - | 13,021 | - | 17,959 | 20,244 | 22,994 |
| Book Value Per Share 2 | 2.710 | 3.360 | 3.810 | 4.360 | 5.130 | 6.020 | 7.030 | 8.670 |
| Cash Flow per Share 2 | 0.5600 | 0.8300 | 0.7500 | 0.8300 | 1.180 | 0.9900 | 1.340 | 1.660 |
| Capex 1 | 439 | 372 | 501 | 865 | 798 | 1,113 | 848 | 801 |
| Capex / Sales | 6.16% | 4.99% | 6.75% | 10.38% | 8.93% | 9.53% | 6.18% | 4.86% |
| Announcement Date | 20-02-27 | 21-02-01 | 22-02-25 | 23-01-31 | 24-02-02 | - | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
33.1
CNY
Average target price
30.84
CNY
Spread / Average Target
-6.81%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +49.64% | 8.85B | |
| +1.97% | 51.27B | |
| -18.00% | 14.84B | |
| +22.82% | 11.95B | |
| +4.55% | 8.31B | |
| -7.74% | 8.1B | |
| +18.95% | 7.71B | |
| -9.88% | 7.02B | |
| -12.20% | 6.82B | |
| +30.78% | 6.62B |
- Stock Market
- Equities
- 002463 Stock
- Financials Wus Printed Circuit (Kunshan) Co., Ltd.