HANGZHOU EZVIZ NETWORK CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 55.88 CNY | +3.87% |
|
+11.12% | +24.45% |
| Apr. 15 | Ezviz Network's Q1 Profit Jumps 37% as Revenue Climbs 15%; Shares Up 3% | MT |
| Apr. 12 | Hangzhou EZVIZ Network Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 14,586 | 25,256 | 31,432 | - | - |
| Enterprise Value (EV) 1 | 14,586 | 25,256 | 31,432 | 31,432 | 31,432 |
| P/E ratio | 35 x | 44.9 x | 43.8 x | 35.1 x | 28.7 x |
| Yield | - | 1.11% | 1.02% | 1.22% | 1.63% |
| Capitalization / Revenue | - | 5.22 x | 5.45 x | 4.38 x | 3.88 x |
| EV / Revenue | - | 5.22 x | 5.45 x | 4.38 x | 3.88 x |
| EV / EBITDA | - | 40.1 x | 38.7 x | 30.6 x | 24.5 x |
| EV / FCF | - | 140 x | 103 x | 51.1 x | 37.4 x |
| FCF Yield | - | 0.71% | 0.97% | 1.96% | 2.67% |
| Price to Book | - | 4.8 x | 5.44 x | 4.82 x | 4.31 x |
| Nbr of stocks (in thousands) | 562,500 | 562,500 | 562,500 | - | - |
| Reference price 2 | 25.93 | 44.90 | 55.88 | 55.88 | 55.88 |
| Announcement Date | 2/24/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 4,840 | 5,762 | 7,184 | 8,111 |
| EBITDA 1 | - | 629.5 | 811.3 | 1,027 | 1,285 |
| EBIT 1 | - | 571.8 | 737.1 | 934.7 | 1,125 |
| Operating Margin | - | 11.81% | 12.79% | 13.01% | 13.87% |
| Earnings before Tax (EBT) 1 | - | 567.6 | 736.8 | 934.6 | 1,124 |
| Net income 1 | 333.1 | 562.9 | 716.9 | 895.6 | 1,096 |
| Net margin | - | 11.63% | 12.44% | 12.47% | 13.51% |
| EPS 2 | 0.7400 | 1.000 | 1.275 | 1.591 | 1.949 |
| Free Cash Flow 1 | - | 180.3 | 304 | 615 | 840 |
| FCF margin | - | 3.72% | 5.28% | 8.56% | 10.36% |
| FCF Conversion (EBITDA) | - | 28.64% | 37.47% | 59.91% | 65.39% |
| FCF Conversion (Net income) | - | 32.02% | 42.4% | 68.67% | 76.63% |
| Dividend per Share 2 | - | 0.5000 | 0.5700 | 0.6814 | 0.9133 |
| Announcement Date | 2/24/23 | 2/23/24 | - | - | - |
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 1 | - | 180 | 304 | 615 | 840 |
| ROE (net income / shareholders' equity) | - | 11.2% | 12.5% | 14% | 15.2% |
| ROA (Net income/ Total Assets) | - | - | 8.41% | 9.17% | 10.7% |
| Assets 1 | - | - | 8,530 | 9,763 | 10,254 |
| Book Value Per Share 2 | - | 9.360 | 10.30 | 11.60 | 13.00 |
| Cash Flow per Share 2 | - | 1.730 | 0.9000 | 2.110 | 1.990 |
| Capex 1 | - | 790 | 761 | 467 | 461 |
| Capex / Sales | - | 16.33% | 13.21% | 6.5% | 5.69% |
| Announcement Date | 2/24/23 | 2/23/24 | - | - | - |
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
BUY
Number of Analysts
11
Last Close Price
55.88
CNY
Average target price
52.29
CNY
Spread / Average Target
-6.42%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +24.45% | 4.35B | |
| -5.33% | 19.8B | |
| -4.22% | 12.15B | |
| +28.20% | 6.03B | |
| +17.93% | 4.26B | |
| -14.23% | 3.59B | |
| +2.84% | 3.48B | |
| -3.94% | 3.36B | |
| +6.11% | 2.54B | |
| +35.19% | 2.06B |
- Stock Market
- Equities
- 688475 Stock
- Financials Hangzhou EZVIZ Network Co., Ltd.