WUXI SMART AUTO-CONTROL ENGINEERING CO., LTD. Financials Wuxi Smart Auto-Control Engineering Co., Ltd.
Equities
002877
CNE1000032D7
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.38 CNY | -2.90% |
|
+0.36% | -19.96% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,024 | 2,849 | 2,378 | 2,289 | 2,259 | 3,688 |
| Enterprise Value (EV) 1 | 2,970 | 2,891 | 2,641 | 2,692 | 2,910 | 4,234 |
| P/E ratio | 48.5 x | 40.8 x | 44.8 x | 38.4 x | 27.3 x | 33.8 x |
| Yield | 0.41% | 0.44% | 0.53% | 0.72% | 0.51% | 0.43% |
| Capitalization / Revenue | 8.04 x | 5.98 x | 4.31 x | 3.12 x | 2.62 x | 3.6 x |
| EV / Revenue | 7.9 x | 6.07 x | 4.79 x | 3.67 x | 3.37 x | 4.13 x |
| EV / EBITDA | 40.6 x | 33.3 x | 25.1 x | 21.2 x | 17.5 x | 20.2 x |
| EV / FCF | -36.7 x | -85.6 x | -13.6 x | 884 x | -16.1 x | -69.9 x |
| FCF Yield | -2.73% | -1.17% | -7.33% | 0.11% | -6.22% | -1.43% |
| Price to Book | 4.73 x | 3.83 x | 3.05 x | 2.76 x | 2.51 x | 3.15 x |
| Nbr of stocks (in thousands) | 332,493 | 332,493 | 331,674 | 330,724 | 331,297 | 352,225 |
| Reference price 2 | 9.094 | 8.570 | 7.170 | 6.920 | 6.820 | 10.47 |
| Announcement Date | 19-04-21 | 20-04-27 | 21-04-16 | 22-04-16 | 23-04-24 | 24-04-21 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 376.1 | 476.6 | 551.7 | 734.2 | 862.5 | 1,024 |
| EBITDA 1 | 73.2 | 86.84 | 105.3 | 127 | 166.6 | 209.9 |
| EBIT 1 | 65.37 | 68.66 | 73.9 | 75.25 | 109.3 | 145.8 |
| Operating Margin | 17.38% | 14.4% | 13.39% | 10.25% | 12.68% | 14.24% |
| Earnings before Tax (EBT) 1 | 75.08 | 82.77 | 67.48 | 72.56 | 86.23 | 123.9 |
| Net income 1 | 63.04 | 70.11 | 57.08 | 63.27 | 83.63 | 105 |
| Net margin | 16.76% | 14.71% | 10.35% | 8.62% | 9.7% | 10.25% |
| EPS 2 | 0.1875 | 0.2100 | 0.1600 | 0.1800 | 0.2500 | 0.3100 |
| Free Cash Flow 1 | -80.97 | -33.79 | -193.5 | 3.043 | -181 | -60.56 |
| FCF margin | -21.53% | -7.09% | -35.07% | 0.41% | -20.99% | -5.91% |
| FCF Conversion (EBITDA) | - | - | - | 2.4% | - | - |
| FCF Conversion (Net income) | - | - | - | 4.81% | - | - |
| Dividend per Share 2 | 0.0375 | 0.0380 | 0.0380 | 0.0500 | 0.0350 | 0.0450 |
| Announcement Date | 19-04-21 | 20-04-27 | 21-04-16 | 22-04-16 | 23-04-24 | 24-04-21 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 41.3 | 263 | 403 | 651 | 546 |
| Net Cash position 1 | 53.4 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.4753 x | 2.499 x | 3.175 x | 3.905 x | 2.6 x |
| Free Cash Flow 1 | -81 | -33.8 | -194 | 3.04 | -181 | -60.6 |
| ROE (net income / shareholders' equity) | 10.3% | 10.1% | 7.49% | 7.87% | 9.68% | 10.1% |
| ROA (Net income/ Total Assets) | 4.49% | 3.7% | 3.32% | 2.95% | 3.54% | 4.09% |
| Assets 1 | 1,403 | 1,897 | 1,721 | 2,145 | 2,360 | 2,569 |
| Book Value Per Share 2 | 1.920 | 2.240 | 2.350 | 2.500 | 2.720 | 3.330 |
| Cash Flow per Share 2 | 0.4200 | 0.4500 | 0.1900 | 0.2200 | 0.2100 | 0.1400 |
| Capex 1 | 169 | 126 | 130 | 50.3 | 112 | 48 |
| Capex / Sales | 44.99% | 26.45% | 23.52% | 6.86% | 13.01% | 4.69% |
| Announcement Date | 19-04-21 | 20-04-27 | 21-04-16 | 22-04-16 | 23-04-24 | 24-04-21 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -19.96% | 409M | |
| +9.21% | 15.19B | |
| -25.61% | 11.22B | |
| +22.46% | 8.27B | |
| +1.87% | 7.08B | |
| +37.73% | 2.01B | |
| +6.68% | 1.6B | |
| +24.14% | 960M | |
| +10.46% | 927M | |
| +8.37% | 751M |
- Stock Market
- Equities
- 002877 Stock
- Financials Wuxi Smart Auto-Control Engineering Co., Ltd.