EAGLERISE ELECTRIC & ELECTRONIC (CHINA) CO., LTD Financials Eaglerise Electric & Electronic (China) Co., Ltd
Equities
002922
CNE1000033F0
Heavy Electrical Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.9 CNY | 0.00% |
|
-4.99% | +47.47% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 4,559 | 5,811 | 8,578 | - | - |
| Enterprise Value (EV) 1 | 4,559 | 5,811 | 8,578 | 8,578 | 8,578 |
| P/E ratio | 23.8 x | 23.6 x | 25.3 x | 19 x | 15.2 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 1.6 x | 1.86 x | 1.44 x | 1.14 x |
| EV / Revenue | - | 1.6 x | 1.86 x | 1.44 x | 1.14 x |
| EV / EBITDA | - | 19.1 x | 17.1 x | 13 x | 10.2 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 1.88 x | 2.59 x | 2.39 x | 2.19 x |
| Nbr of stocks (in thousands) | 299,320 | 391,320 | 391,701 | - | - |
| Reference price 2 | 15.23 | 14.85 | 21.90 | 21.90 | 21.90 |
| Announcement Date | 3/29/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 3,630 | 4,621 | 5,944 | 7,553 |
| EBITDA 1 | - | 304.9 | 501.9 | 658.8 | 839.8 |
| EBIT 1 | - | 227.3 | 381.3 | 502.5 | 629.9 |
| Operating Margin | - | 6.26% | 8.25% | 8.45% | 8.34% |
| Earnings before Tax (EBT) 1 | - | 226.7 | 380.7 | 502.1 | 629.3 |
| Net income 1 | 191.4 | 209.3 | 340.2 | 452.2 | 565.5 |
| Net margin | - | 5.77% | 7.36% | 7.61% | 7.49% |
| EPS 2 | 0.6400 | 0.6300 | 0.8667 | 1.153 | 1.443 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/29/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 9.33% | 10.2% | 12.6% | 14.6% |
| ROA (Net income/ Total Assets) | - | 4.74% | 5.5% | 5.6% | 5.8% |
| Assets 1 | - | 4,413 | 6,185 | 8,075 | 9,750 |
| Book Value Per Share 2 | - | 7.900 | 8.460 | 9.160 | 10.00 |
| Cash Flow per Share 2 | - | - | 0.1500 | 1.710 | -0.0600 |
| Capex 1 | - | 548 | 187 | 351 | 186 |
| Capex / Sales | - | 15.11% | 4.05% | 5.91% | 2.46% |
| Announcement Date | 3/29/23 | 3/29/24 | - | - | - |
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
3
Last Close Price
21.9
CNY
Average target price
19.4
CNY
Spread / Average Target
-11.42%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +47.47% | 1.18B | |
| +8.99% | 10.43B | |
| +86.16% | 4.97B | |
| -0.42% | 3.75B | |
| +61.60% | 3.65B | |
| +5.30% | 3.01B | |
| +23.56% | 2.94B | |
| +31.29% | 2.14B | |
| -14.29% | 1.77B | |
| +37.38% | 1.68B |
- Stock Market
- Equities
- 002922 Stock
- Financials Eaglerise Electric & Electronic (China) Co., Ltd
