Stock 301269 EMPYREAN TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Empyrean Technology Co., Ltd.

Equities

301269

CNE100005GY1

Software

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-21 pm EDT 		5-day change 1st Jan Change
77.92 CNY +1.38% Intraday chart for Empyrean Technology Co., Ltd. +0.22% -26.39%
Apr. 28 Empyrean Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 28 Empyrean Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 48,903 57,470 42,306 - -
Enterprise Value (EV) 1 46,401 54,490 39,542 39,533 39,444
P/E ratio 231 x 286 x 199 x 118 x 78.6 x
Yield 0.17% 0.14% 0.21% 0.24% 0.33%
Capitalization / Revenue 61.3 x 56.9 x 31.1 x 23.4 x 17.9 x
EV / Revenue 58.1 x 53.9 x 29 x 21.8 x 16.7 x
EV / EBITDA 167 x 179 x 153 x 93.8 x 70.6 x
EV / FCF 1,827,221,213 x - - - -
FCF Yield 0% - - - -
Price to Book 10.5 x 12 x 8.59 x 8.13 x 7.6 x
Nbr of stocks (in thousands) 542,942 542,942 542,942 - -
Reference price 2 90.07 105.8 77.92 77.92 77.92
Announcement Date 4/27/23 4/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 798.1 1,010 1,361 1,810 2,367
EBITDA 1 - 277.3 304.7 258 421.4 558.7
EBIT 1 - 187.5 200.3 206.1 326.4 407.2
Operating Margin - 23.5% 19.82% 15.14% 18.03% 17.2%
Earnings before Tax (EBT) 1 - 185.5 200.4 218.7 345.3 558.7
Net income 1 139.3 185.5 200.7 212.3 338.4 539.6
Net margin - 23.24% 19.87% 15.6% 18.69% 22.8%
EPS 2 0.3200 0.3900 0.3700 0.3914 0.6580 0.9917
Free Cash Flow - 25.39 - - - -
FCF margin - 3.18% - - - -
FCF Conversion (EBITDA) - 9.16% - - - -
FCF Conversion (Net income) - 13.69% - - - -
Dividend per Share 2 - 0.1500 0.1500 0.1625 0.1875 0.2600
Announcement Date 7/10/22 4/27/23 4/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 315.3 159.8 245.1 234.8 370.8 213.5 333.1 355.9 518.9 301.3 -
EBITDA - - - - - - - - - - - -
EBIT - 74.72 21 62.48 87.57 29.21 12.68 - - - - -
Operating Margin - 23.7% 13.14% 25.5% 37.3% 7.88% 5.94% - - - - -
Earnings before Tax (EBT) - 72.67 - - - - - - - - - -
Net income 72.41 72.67 - - - - - - - - - -
Net margin - 23.05% - - - - - - - - - -
EPS 2 0.1429 0.1400 - 0.1100 0.1700 0.0500 0.0141 0.1400 0.1400 0.1350 0.1200 0.1900
Dividend per Share - - - - - - - - - - - -
Announcement Date 10/24/22 4/27/23 4/27/23 7/27/23 10/31/23 4/28/24 4/28/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - 2,502 2,980 2,764 2,773 2,862
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 25.4 - - - -
ROE (net income / shareholders' equity) - 7.33% 4.26% 4.17% 6.52% 8.34%
ROA (Net income/ Total Assets) - 5.16% - 3.04% 5.03% 5.89%
Assets 1 - 3,599 - 6,985 6,724 9,161
Book Value Per Share 2 - 8.570 8.810 9.070 9.590 10.20
Cash Flow per Share 2 - 0.8200 0.4600 0.3500 0.7500 0.8200
Capex 1 - 420 115 248 249 328
Capex / Sales - 52.65% 11.35% 18.21% 13.76% 13.84%
Announcement Date 7/10/22 4/27/23 4/28/24 - - -
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

Ratings for Empyrean Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
77.92 CNY
Average target price
112.1 CNY
Spread / Average Target
+43.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
EMPYREAN TECHNOLOGY CO., LTD. Stock Empyrean Technology Co., Ltd.
-26.39% 5.84B
MICROSOFT CORPORATION Stock Microsoft Corporation
+14.49% 3,200B
SYNOPSYS INC. Stock Synopsys Inc.
+11.31% 87.43B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+7.52% 79.69B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-11.74% 56.79B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+23.30% 47.14B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+32.46% 46.62B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-26.51% 45.5B
SEA LIMITED Stock Sea Limited
+81.90% 42.31B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-6.42% 25.81B
Other Software
  1. Stock Market
  2. Equities
  3. 301269 Stock
  4. Financials Empyrean Technology Co., Ltd.