BEIJING BEIMO HIGH-TECH FRICTIONAL MATERIAL CO.,LTD Financials Beijing Beimo High-tech Frictional Material Co.,Ltd
Equities
002985
CNE100003SS3
Aerospace & Defense
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.7 CNY | +2.94% |
|
+15.08% | -17.24% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 29,026 | 30,750 | 14,967 | 9,524 | 9,524 | - |
| Enterprise Value (EV) 1 | 29,026 | 30,750 | 14,967 | 11,509 | 9,524 | 9,524 |
| P/E ratio | 84 x | 73 x | 47.5 x | 52.5 x | 29.6 x | 19.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 42.3 x | 27.2 x | - | 12.1 x | 7.18 x | 5.62 x |
| EV / Revenue | 42.3 x | 27.2 x | - | 12.1 x | 7.18 x | 5.62 x |
| EV / EBITDA | 68.8 x | - | - | 31 x | 21.2 x | 14.1 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 14 x | 12.5 x | - | 3.61 x | 2.72 x | 2.3 x |
| Nbr of stocks (in thousands) | 331,854 | 331,854 | 331,854 | 331,854 | 331,854 | - |
| Reference price 2 | 87.47 | 92.66 | 45.10 | 28.70 | 28.70 | 28.70 |
| Announcement Date | 3/17/21 | 4/15/22 | 4/19/23 | 4/24/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 686.7 | 1,132 | - | 954 | 1,327 | 1,694 |
| EBITDA 1 | 421.6 | - | - | 371.4 | 448.4 | 674.7 |
| EBIT 1 | 400.9 | 676.7 | - | 292.3 | 398.4 | 623.7 |
| Operating Margin | 58.38% | 59.76% | - | 30.63% | 30.02% | 36.83% |
| Earnings before Tax (EBT) 1 | 400.9 | 676.5 | - | 291.9 | 398.1 | 623.6 |
| Net income 1 | 316.5 | 422.3 | 313.9 | 217.4 | 321.2 | 496.9 |
| Net margin | 46.09% | 37.29% | - | 22.79% | 24.2% | 29.34% |
| EPS 2 | 1.041 | 1.269 | 0.9500 | 0.6600 | 0.9700 | 1.500 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/17/21 | 4/15/22 | 4/19/23 | 4/24/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 17.6% | 18.7% | 12.2% | 7.08% | 7.7% | 11.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | 6.230 | 7.390 | - | 9.600 | 10.60 | 12.50 |
| Cash Flow per Share 2 | 0.3300 | 0.4400 | - | 0.6000 | 1.050 | 1.570 |
| Capex 1 | - | - | - | 122 | 139 | 94.2 |
| Capex / Sales | - | - | - | 12.76% | 10.5% | 5.56% |
| Announcement Date | 3/17/21 | 4/15/22 | 4/19/23 | 4/24/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
28.7
CNY
Average target price
34.92
CNY
Spread / Average Target
+21.67%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -17.24% | 1.28B | |
| +30.20% | 73.59B | |
| +50.98% | 33.23B | |
| +18.81% | 25.47B | |
| +20.15% | 13.43B | |
| +0.21% | 13.18B | |
| +23.88% | 10.5B | |
| -3.95% | 8.32B | |
| -.--% | 7.35B | |
| -3.19% | 3.6B |
- Stock Market
- Equities
- 002985 Stock
- Financials Beijing Beimo High-tech Frictional Material Co.,Ltd