XINGYE LEATHER TECHNOLOGY CO., LTD. Financials Xingye Leather Technology Co., Ltd.
Equities
002674
CNE100001DB5
Textiles & Leather Goods
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.45 CNY | -0.95% |
|
-1.11% | +2.30% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,341 | 3,686 | 3,278 | 3,155 | 3,552 | 3,619 | - | - |
| Enterprise Value (EV) 1 | 3,341 | 3,686 | 3,278 | 3,155 | 3,552 | 3,619 | 3,619 | 3,619 |
| P/E ratio | 28.3 x | 32.3 x | 18.1 x | 21 x | 19.7 x | 13.7 x | 10.7 x | 8.8 x |
| Yield | 5.42% | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.11 x | 2.52 x | - | 1.59 x | 1.32 x | 1.1 x | 0.92 x | 0.79 x |
| EV / Revenue | 2.11 x | 2.52 x | - | 1.59 x | 1.32 x | 1.1 x | 0.92 x | 0.79 x |
| EV / EBITDA | 17.4 x | 18.7 x | - | 12.1 x | 10.6 x | 6.72 x | 5.7 x | 5.27 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.45 x | 1.73 x | - | 1.34 x | 1.48 x | 1.41 x | 1.29 x | 1.17 x |
| Nbr of stocks (in thousands) | 302,082 | 291,863 | 291,863 | 291,863 | 291,863 | 291,863 | - | - |
| Reference price 2 | 11.06 | 12.63 | 11.23 | 10.81 | 12.17 | 12.45 | 12.45 | 12.45 |
| Announcement Date | 4/13/20 | 4/12/21 | 4/25/22 | 4/24/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,587 | 1,460 | - | 1,988 | 2,700 | 3,293 | 3,955 | 4,574 |
| EBITDA 1 | 192.2 | 197.1 | - | 259.8 | 335.3 | 538.6 | 635.4 | 686.1 |
| EBIT 1 | 136.1 | 139.1 | - | 199.9 | 264.7 | 358.5 | 474.2 | 603.5 |
| Operating Margin | 8.58% | 9.52% | - | 10.05% | 9.81% | 10.89% | 11.99% | 13.19% |
| Earnings before Tax (EBT) 1 | 135.5 | 133.5 | - | 195.9 | 266.3 | 356.4 | 472.6 | 592.9 |
| Net income 1 | 118 | 115.5 | 181.3 | 150.6 | 186.3 | 265.2 | 339.6 | 412.2 |
| Net margin | 7.44% | 7.91% | - | 7.57% | 6.9% | 8.05% | 8.59% | 9.01% |
| EPS 2 | 0.3907 | 0.3910 | 0.6212 | 0.5159 | 0.6182 | 0.9100 | 1.165 | 1.415 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | 0.6000 | - | - | - | - | - | - | - |
| Announcement Date | 4/13/20 | 4/12/21 | 4/25/22 | 4/24/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.14% | 5.28% | - | 6.5% | 7.9% | 9.79% | 11.4% | 12.4% |
| ROA (Net income/ Total Assets) | 3.97% | 3.81% | - | - | - | - | - | - |
| Assets 1 | 2,970 | 3,032 | - | - | - | - | - | - |
| Book Value Per Share 2 | 7.620 | 7.310 | - | 8.050 | 8.230 | 8.860 | 9.650 | 10.70 |
| Cash Flow per Share 2 | 0.1400 | 0.6100 | - | -0.3800 | 0.0900 | 4.240 | 1.500 | 1.520 |
| Capex 1 | 46.8 | 38.9 | - | - | 171 | 5 | 6 | 7 |
| Capex / Sales | 2.95% | 2.66% | - | - | 6.33% | 0.15% | 0.15% | 0.15% |
| Announcement Date | 4/13/20 | 4/12/21 | 4/25/22 | 4/24/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
12.45
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.30% | 503M | |
| -9.95% | 2.38B | |
| -24.43% | 565M | |
| +15.20% | 462M | |
| +8.79% | 259M | |
| +30.52% | 232M | |
| -9.43% | 136M | |
| +1.10% | 135M | |
| +4.18% | 115M | |
| -4.78% | 114M |
- Stock Market
- Equities
- 002674 Stock
- Financials Xingye Leather Technology Co., Ltd.
