CHINA XD ELECTRIC CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.01 CNY | +6.52% |
|
+13.30% | +62.47% |
| May. 09 | China XD Electric Wins State Grid Procurement Tender for 1.4 Billion Yuan | MT |
| Apr. 29 | China XD Electric Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 18,658 | 23,630 | 25,271 | 38,547 | - | - |
| Enterprise Value (EV) 1 | 15,863 | 23,630 | 25,271 | 38,547 | 38,547 | 38,547 |
| P/E ratio | 44.9 x | 38.6 x | 28.5 x | 32.2 x | 24.8 x | 23.1 x |
| Yield | 1.37% | - | 1.34% | 1.26% | 1.73% | 1.86% |
| Capitalization / Revenue | 1.22 x | - | 1.21 x | 1.5 x | 1.31 x | 1.2 x |
| EV / Revenue | 1.22 x | - | 1.21 x | 1.5 x | 1.31 x | 1.2 x |
| EV / EBITDA | 15.6 x | - | - | 17.2 x | 14 x | 13.8 x |
| EV / FCF | - | - | 28 x | -137 x | 22.8 x | 156 x |
| FCF Yield | - | - | 3.58% | -0.73% | 4.39% | 0.64% |
| Price to Book | 0.94 x | - | 1.17 x | 1.71 x | 1.63 x | 1.57 x |
| Nbr of stocks (in thousands) | 5,125,882 | 5,125,882 | 5,125,882 | 5,125,882 | - | - |
| Reference price 2 | 3.640 | 4.610 | 4.930 | 7.520 | 7.520 | 7.520 |
| Announcement Date | 4/29/20 | 4/20/23 | 4/10/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,283 | - | 20,848 | 25,614 | 29,499 | 32,252 |
| EBITDA 1 | 1,199 | - | - | 2,240 | 2,748 | 2,790 |
| EBIT 1 | 444.9 | - | 1,094 | 1,521 | 1,960 | 2,085 |
| Operating Margin | 2.91% | - | 5.25% | 5.94% | 6.64% | 6.46% |
| Earnings before Tax (EBT) 1 | 473.8 | - | 1,107 | 1,570 | 2,020 | 2,172 |
| Net income 1 | 413.2 | 612.4 | 885.2 | 1,201 | 1,564 | 1,673 |
| Net margin | 2.7% | - | 4.25% | 4.69% | 5.3% | 5.19% |
| EPS 2 | 0.0810 | 0.1195 | 0.1727 | 0.2333 | 0.3033 | 0.3250 |
| Free Cash Flow 1 | - | - | 903.7 | -281.5 | 1,692 | 247.4 |
| FCF margin | - | - | 4.33% | -1.1% | 5.73% | 0.77% |
| FCF Conversion (EBITDA) | - | - | - | - | 61.57% | 8.87% |
| FCF Conversion (Net income) | - | - | 102.09% | - | 108.19% | 14.79% |
| Dividend per Share 2 | 0.0500 | - | 0.0660 | 0.0950 | 0.1300 | 0.1400 |
| Announcement Date | 4/29/20 | 4/20/23 | 4/10/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | 2,795 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 904 | -282 | 1,692 | 247 |
| ROE (net income / shareholders' equity) | 2.1% | - | 4.14% | 5.43% | 6.73% | 6.9% |
| ROA (Net income/ Total Assets) | - | - | - | 2.6% | 3.15% | 2.9% |
| Assets 1 | - | - | - | 46,179 | 49,640 | 57,690 |
| Book Value Per Share 2 | 3.870 | - | 4.220 | 4.390 | 4.600 | 4.790 |
| Cash Flow per Share 2 | - | - | 0.2400 | 0.2300 | 0.4400 | 0.0300 |
| Capex 1 | 234 | - | 311 | 550 | 933 | 660 |
| Capex / Sales | 1.53% | - | 1.49% | 2.15% | 3.16% | 2.05% |
| Announcement Date | 4/29/20 | 4/20/23 | 4/10/24 | - | - | - |
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
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
7.52
CNY
Average target price
8.347
CNY
Spread / Average Target
+10.99%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +52.54% | 5.33B | |
| +26.43% | 96.15B | |
| +60.64% | 26.3B | |
| +69.03% | 18.22B | |
| +31.73% | 10.6B | |
| +3.07% | 8.4B | |
| +8.99% | 8.1B | |
| +42.15% | 8.03B | |
| +144.04% | 6.42B | |
| +139.24% | 4.55B |
- Stock Market
- Equities
- 601179 Stock
- Financials China XD Electric Co., Ltd