End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
6.75 USD | -1.75% | -5.73% | -8.29% |
Valuation
Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|
Capitalization 1 | 2,854 | 2,672 | - | - |
Enterprise Value (EV) 1 | 2,854 | 2,672 | 2,672 | 2,672 |
P/E ratio | - | - | - | - |
Yield | - | - | - | - |
Capitalization / Revenue | 0.56 x | 0.44 x | 0.37 x | 0.34 x |
EV / Revenue | 0.56 x | 0.44 x | 0.37 x | 0.34 x |
EV / EBITDA | 12.3 x | 27.3 x | 12.8 x | 13.9 x |
EV / FCF | - | 30.9 x | 14.7 x | 5.83 x |
FCF Yield | - | 3.23% | 6.81% | 17.2% |
Price to Book | 1.87 x | 2.67 x | 2.24 x | - |
Nbr of stocks (in thousands) | 426,667 | 426,667 | - | - |
Reference price 2 | 6.690 | 6.263 | 6.263 | 6.263 |
Announcement Date | 3/28/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | - | 5,083 | 6,106 | 7,257 | 7,773 |
EBITDA 1 | - | 232.1 | 97.9 | 208.4 | 192.3 |
EBIT 1 | - | 140.4 | 171.1 | 207 | 250.6 |
Operating Margin | - | 2.76% | 2.8% | 2.85% | 3.22% |
Earnings before Tax (EBT) | - | - | - | - | - |
Net income | 118 | - | - | - | - |
Net margin | - | - | - | - | - |
EPS | 3.690 | - | - | - | - |
Free Cash Flow 1 | - | - | 86.4 | 182.1 | 458.4 |
FCF margin | - | - | 1.42% | 2.51% | 5.9% |
FCF Conversion (EBITDA) | - | - | 88.25% | 87.4% | 238.38% |
FCF Conversion (Net income) | - | - | - | - | - |
Dividend per Share | - | - | - | - | - |
Announcement Date | 9/28/23 | 3/28/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt | - | - | - | - | - |
Net Cash position | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow 1 | - | - | 86.4 | 182 | 458 |
ROE (net income / shareholders' equity) | - | 13.2% | 11.9% | 14.3% | 13.1% |
ROA (Net income/ Total Assets) | - | - | 4.4% | 4.9% | 5.2% |
Assets | - | - | - | - | - |
Book Value Per Share 2 | - | 3.580 | 2.350 | 2.790 | - |
Cash Flow per Share 2 | - | 0.7800 | 1.160 | 0.7500 | - |
Capex 1 | - | 203 | 353 | 198 | 68.1 |
Capex / Sales | - | 4% | 5.78% | 2.73% | 0.88% |
Announcement Date | 9/28/23 | 3/28/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-8.29% | 369M | |
+34.74% | 3.95B | |
-42.18% | 1.37B | |
-8.87% | 362M | |
-41.09% | 373M | |
-7.25% | 161M | |
0.00% | 55.63M |
- Stock Market
- Equities
- 2451 Stock
- Financials Luyuan Group Holding (Cayman) Limited