IMOTION AUTOMOTIVE TECHNOLOGY (SUZHOU) CO., LTD. Financials iMotion Automotive Technology (Suzhou) Co., Ltd.
Equities
1274
CNE100006855
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 60.4 CNY | +0.17% |
|
-38.84% | +79.23% |
| Apr. 03 | IMotion Automotive to Provide Autonomous Driving Solutions to Flying Car Company | MT |
| Apr. 03 | IMotion Automotive Technology Co., Ltd. Announces Update on Business Development | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 6,933 | 12,641 | - | - |
| Enterprise Value (EV) 1 | 6,933 | 12,196 | 12,440 | 12,478 |
| P/E ratio | -32.2 x | -274 x | -503 x | -275 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 5.7 x | 6.64 x | 4.82 x | 3.63 x |
| EV / Revenue | 5.7 x | 6.4 x | 4.74 x | 3.58 x |
| EV / EBITDA | -38.7 x | -401 x | 68.7 x | 18.8 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 10.6 x | 10.8 x | 11.2 x |
| Nbr of stocks (in thousands) | 226,330 | 226,330 | - | - |
| Reference price 2 | 30.63 | 55.85 | 55.85 | 55.85 |
| Announcement Date | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 1,216 | 1,905 | 2,624 | 3,481 |
| EBITDA 1 | -179.3 | -30.38 | 181.2 | 662.8 |
| EBIT 1 | -196.9 | -60.13 | 113.6 | 269.7 |
| Operating Margin | -16.19% | -3.16% | 4.33% | 7.75% |
| Earnings before Tax (EBT) 1 | -195.1 | -41.81 | -22.74 | -41.64 |
| Net income 1 | -195.1 | -41.81 | -22.74 | -41.64 |
| Net margin | -16.04% | -2.19% | -0.87% | -1.2% |
| EPS 2 | -0.9500 | -0.2040 | -0.1110 | -0.2032 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | -99.75 |
| Net margin | - |
| EPS 2 | -0.4900 |
| Dividend per Share | - |
| Announcement Date | 12/11/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 444 | 201 | 163 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -3.57% | 8.29% | 14.2% |
| ROA (Net income/ Total Assets) | - | -2.29% | -1.15% | -2.15% |
| Assets 1 | - | 1,829 | 1,971 | 1,937 |
| Book Value Per Share 2 | - | 5.280 | 5.170 | 4.970 |
| Cash Flow per Share 2 | - | 1.020 | 0.0700 | 0.0600 |
| Capex 1 | - | 262 | 262 | 51.8 |
| Capex / Sales | - | 13.74% | 9.98% | 1.49% |
| Announcement Date | 3/28/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
55.85
CNY
Average target price
64.73
CNY
Spread / Average Target
+15.89%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +79.23% | 1.75B | |
| +0.90% | 3.9B | |
| -15.93% | 3.49B | |
| +0.21% | 2.67B | |
| +35.76% | 2.3B | |
| -21.67% | 2.22B | |
| -8.11% | 1.46B | |
| -14.15% | 1.25B | |
| -19.33% | 1.09B | |
| +41.60% | 1.07B |
- Stock Market
- Equities
- 1274 Stock
- Financials iMotion Automotive Technology (Suzhou) Co., Ltd.