Financials Hytera Communications Corporation Limited

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-05-20 pm EDT			5-day change	1st Jan Change
4.28 ^CNY	-1.15%		+2.15%	-28.07%

May. 03	US Communication Watchdog to Ban Wireless Equipment from Chinese Telecommunication Firms	MT
Apr. 29	Hytera Communications Corporation Limited Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	15,471	11,295	10,025	9,280	10,806	7,782	-
Enterprise Value (EV) ¹	19,998	11,295	10,025	9,280	10,806	7,782	7,782
P/E ratio	210 x	123 x	-15.3 x	23.2 x	-27.9 x	13.6 x	10.1 x
Yield	-	0.18%	-	-	-	-	-
Capitalization / Revenue	1.79 x	1.8 x	-	1.64 x	1.91 x	1.14 x	0.99 x
EV / Revenue	1.79 x	1.8 x	-	1.64 x	1.91 x	1.14 x	0.99 x
EV / EBITDA	29.3 x	19.2 x	-	10.9 x	15.7 x	5.34 x	5.8 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	2.52 x	1.83 x	-	1.5 x	1.84 x	1.09 x	0.99 x
Nbr of stocks (in thousands)	1,839,574	1,839,574	1,816,080	1,816,080	1,816,132	1,818,214	-
Reference price ²	8.410	6.140	5.520	5.110	5.950	4.280	4.280
Announcement Date	2/28/20	4/15/21	4/7/22	3/31/23	4/27/24	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	8,652	6,265	-	5,653	5,653	6,851	7,854
EBITDA ¹	528.3	586.8	-	852.1	690.4	1,458	1,342
EBIT ¹	13.69	25.51	-	356.5	203.1	568	764.5
Operating Margin	0.16%	0.41%	-	6.31%	3.59%	8.29%	9.73%
Earnings before Tax (EBT) ¹	11.5	22.1	-	347.4	-390.1	576.1	776
Net income ¹	80.81	98.35	-661.7	407.5	-387.9	576.5	776.5
Net margin	0.93%	1.57%	-	7.21%	-6.86%	8.41%	9.89%
EPS ²	0.0400	0.0500	-0.3600	0.2200	-0.2135	0.3150	0.4250
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share	-	0.0110	-	-	-	-	-
Announcement Date	2/28/20	4/15/21	4/7/22	3/31/23	4/27/24	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net Debt	4,527	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	8.569 x	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	1.32%	1.61%	-	6.9%	-6.42%	8.27%	10.1%
ROA (Net income/ Total Assets)	0.51%	0.62%	-	-	-	-	-
Assets ¹	15,721	15,863	-	-	-	-	-
Book Value Per Share ²	3.340	3.360	-	3.420	3.230	3.910	4.350
Cash Flow per Share ²	0.5900	0.3700	-	0.3400	0.3800	0.1900	0.5300
Capex ¹	751	665	-	-	322	375	428
Capex / Sales	8.68%	10.61%	-	-	5.7%	5.47%	5.45%
Announcement Date	2/28/20	4/15/21	4/7/22	3/31/23	4/27/24	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

C+

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

4.28 CNY

Average target price

7.57 CNY

Spread / Average Target

+76.87%

	1st Jan change	Capi.
HYTERA COMMUNICATIONS CORPORATION LIMITED	-28.07%	1.09B
CISCO SYSTEMS, INC.	-7.09%	191B
ARISTA NETWORKS, INC.	+34.60%	100B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	+70.11%	72B
MOTOROLA SOLUTIONS, INC.	+18.09%	61.45B
GARMIN LTD.	+32.82%	32.69B
NOKIA OYJ	+16.02%	21.24B
ZHONGJI INNOLIGHT CO., LTD.	+57.14%	19.23B
ZTE CORPORATION	+3.51%	17.21B
JUNIPER NETWORKS, INC.	+17.20%	11.26B