KUNSHAN HUGUANG AUTO HARNESS CO.,LTD. Financials Kunshan Huguang Auto Harness Co.,Ltd.
Equities
605333
CNE1000043X2
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.36 CNY | -1.28% |
|
+1.73% | +47.54% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,293 | 9,312 | 8,692 | 12,824 | - | - |
| Enterprise Value (EV) 1 | 8,293 | 9,312 | 8,692 | 12,824 | 12,824 | 12,824 |
| P/E ratio | -6,893 x | 213 x | 153 x | 26.4 x | 19 x | 14.7 x |
| Yield | - | 0.28% | 0.25% | 0.24% | 0.31% | 0.37% |
| Capitalization / Revenue | - | 2.84 x | 2.17 x | 1.6 x | 1.22 x | 1.06 x |
| EV / Revenue | - | 2.84 x | 2.17 x | 1.6 x | 1.22 x | 1.06 x |
| EV / EBITDA | - | 59.8 x | 35.3 x | 16.3 x | 12.5 x | 10.7 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 6.27 x | 5.63 x | 6.36 x | 4.82 x | 3.78 x |
| Nbr of stocks (in thousands) | 401,000 | 436,776 | 436,776 | 436,776 | - | - |
| Reference price 2 | 20.68 | 21.32 | 19.90 | 29.36 | 29.36 | 29.36 |
| Announcement Date | 4/28/22 | 4/13/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,278 | 4,003 | 8,024 | 10,504 | 12,086 |
| EBITDA 1 | - | 155.6 | 246 | 785 | 1,026 | 1,202 |
| EBIT 1 | - | 30.74 | 68.42 | 576.7 | 799.3 | 971 |
| Operating Margin | - | 0.94% | 1.71% | 7.19% | 7.61% | 8.03% |
| Earnings before Tax (EBT) 1 | - | 30.3 | 68.9 | 576.7 | 800 | 971.5 |
| Net income 1 | -1.056 | 41.07 | 54.1 | 486 | 673.7 | 851.5 |
| Net margin | - | 1.25% | 1.35% | 6.06% | 6.41% | 7.05% |
| EPS 2 | -0.003000 | 0.1000 | 0.1300 | 1.113 | 1.543 | 1.995 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0597 | 0.0500 | 0.0700 | 0.0900 | 0.1100 |
| Announcement Date | 4/28/22 | 4/13/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 0.04% | 3.58% | 25.3% | 26.6% | 25.1% |
| ROA (Net income/ Total Assets) | - | 1.11% | - | 6.97% | 7.8% | 8.62% |
| Assets 1 | - | 3,705 | - | 6,976 | 8,633 | 9,878 |
| Book Value Per Share 2 | - | 3.400 | 3.530 | 4.610 | 6.090 | 7.770 |
| Cash Flow per Share 2 | - | -0.5400 | 0.6500 | 2.350 | 2.280 | 1.660 |
| Capex 1 | - | 653 | 405 | 287 | 247 | 45 |
| Capex / Sales | - | 19.93% | 10.13% | 3.57% | 2.35% | 0.37% |
| Announcement Date | 4/28/22 | 4/13/23 | 4/25/24 | - | - | - |
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
3
Last Close Price
29.36
CNY
Average target price
33.2
CNY
Spread / Average Target
+13.08%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +47.54% | 1.77B | |
| +7.65% | 8.13B | |
| +4.23% | 5.4B | |
| +17.89% | 3.16B | |
| +1.34% | 2.61B | |
| -20.49% | 2.6B | |
| -1.56% | 2.32B | |
| +44.21% | 2B | |
| +11.15% | 1.61B | |
| -27.66% | 1.34B |
- Stock Market
- Equities
- 605333 Stock
- Financials Kunshan Huguang Auto Harness Co.,Ltd.