BEIJING SDL TECHNOLOGY CO.,LTD. Financials Beijing SDL Technology Co.,Ltd.
Equities
002658
CNE100001FJ3
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.29 CNY | -1.10% |
|
+0.80% | -21.67% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,307 | 3,653 | 5,177 | 5,135 | 5,105 | 3,933 | - | - |
| Enterprise Value (EV) 1 | 3,384 | 3,653 | 5,177 | 5,135 | 5,105 | 3,933 | 3,933 | 3,933 |
| P/E ratio | 31.5 x | 24.6 x | 23.2 x | 18.1 x | 25.1 x | 18 x | 14.3 x | 12.3 x |
| Yield | 1.46% | 1.95% | - | - | 3.74% | - | - | - |
| Capitalization / Revenue | 3.46 x | 3.01 x | - | - | 3.38 x | 2.42 x | 2.12 x | 1.87 x |
| EV / Revenue | 3.46 x | 3.01 x | - | - | 3.38 x | 2.42 x | 2.12 x | 1.87 x |
| EV / EBITDA | 21.5 x | - | - | - | 19.4 x | 12.7 x | 10.4 x | 9.02 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 2.05 x | 1.76 x | - | - | 1.92 x | 1.39 x | 1.26 x | 1.15 x |
| Nbr of stocks (in thousands) | 594,921 | 594,896 | 620,049 | 630,112 | 635,761 | 625,243 | - | - |
| Reference price 2 | 7.240 | 6.140 | 8.350 | 8.150 | 8.030 | 6.290 | 6.290 | 6.290 |
| Announcement Date | 2/28/20 | 4/8/21 | 3/29/22 | 3/30/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,243 | 1,213 | - | - | 1,510 | 1,625 | 1,854 | 2,103 |
| EBITDA 1 | 200.3 | - | - | - | 262.7 | 310 | 379 | 436 |
| EBIT 1 | 166 | 176.9 | - | - | 225.2 | 258 | 321 | 373 |
| Operating Margin | 13.35% | 14.59% | - | - | 14.91% | 15.88% | 17.31% | 17.74% |
| Earnings before Tax (EBT) 1 | 163.9 | 176.4 | - | - | 225.6 | 258 | 321 | 373 |
| Net income 1 | 140.6 | 150.4 | 221.8 | 283.7 | 202.8 | 225 | 279 | 324 |
| Net margin | 11.31% | 12.4% | - | - | 13.43% | 13.85% | 15.05% | 15.41% |
| EPS 2 | 0.2300 | 0.2500 | 0.3600 | 0.4500 | 0.3200 | 0.3500 | 0.4400 | 0.5100 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1060 | 0.1200 | - | - | 0.3000 | - | - | - |
| Announcement Date | 2/28/20 | 4/8/21 | 3/29/22 | 3/30/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 924 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 6.66% | 6.92% | 9.3% | - | 7.81% | 7.8% | 8.8% | 9.3% |
| ROA (Net income/ Total Assets) | 4.72% | 4.78% | - | - | - | 6.4% | 7.3% | 7.7% |
| Assets 1 | 2,978 | 3,147 | - | - | - | 3,516 | 3,822 | 4,208 |
| Book Value Per Share 2 | 3.530 | 3.490 | - | - | 4.190 | 4.540 | 4.980 | 5.490 |
| Cash Flow per Share 2 | 0.4200 | 0.4000 | - | - | 0.5000 | 0.1600 | 0.3000 | 0.3400 |
| Capex 1 | 28.6 | 34.9 | - | - | 28.8 | 65 | 60 | 70 |
| Capex / Sales | 2.3% | 2.88% | - | - | 1.91% | 4% | 3.24% | 3.33% |
| Announcement Date | 2/28/20 | 4/8/21 | 3/29/22 | 3/30/23 | 3/27/24 | - | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
6.29
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.67% | 544M | |
| +16.68% | 87.2B | |
| +21.80% | 72.13B | |
| +18.00% | 36.82B | |
| +25.04% | 34.67B | |
| +11.45% | 28.34B | |
| +4.41% | 27.06B | |
| +6.88% | 26.98B | |
| +21.23% | 26.3B | |
| +20.64% | 25.5B |
- Stock Market
- Equities
- 002658 Stock
- Financials Beijing SDL Technology Co.,Ltd.