Stock 688561 QI AN XIN TECHNOLOGY GROUP INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Qi An Xin Technology Group Inc.

Equities

688561

CNE1000041K3

Software

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-05-16 pm EDT 		5-day change 1st Jan Change
28.54 CNY +1.21% Intraday chart for Qi An Xin Technology Group Inc. -3.29% -28.81%
May. 09 Jefferies Adjusts QiAnXin’s Price Target to 37.22 Yuan From 44.80 Yuan, Keeps at Buy MT
Apr. 26 Qi An Xin Technology Group Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 85,700 59,969 44,701 27,352 19,471 - -
Enterprise Value (EV) 1 80,439 57,132 43,644 27,276 17,729 17,323 16,752
P/E ratio -234 x -107 x 822 x 401 x 60.8 x 30.4 x 28.1 x
Yield - - - - - - 1.33%
Capitalization / Revenue 20.6 x 10.3 x 7.18 x 4.24 x 2.78 x 2.18 x 2.13 x
EV / Revenue 19.3 x 9.83 x 7.01 x 4.23 x 2.53 x 1.94 x 1.83 x
EV / EBITDA -622 x -190 x 162 x 92.5 x 24.4 x 18 x 14.3 x
EV / FCF -81.9 x -36.8 x -30.2 x -30.7 x 16.3 x 28.7 x 49.4 x
FCF Yield -1.22% -2.71% -3.31% -3.26% 6.12% 3.48% 2.02%
Price to Book 8.56 x 6.06 x 4.51 x 2.7 x 1.92 x 1.82 x 1.78 x
Nbr of stocks (in thousands) 679,616 682,082 679,660 682,253 682,253 - -
Reference price 2 126.1 87.92 65.77 40.09 28.54 28.54 28.54
Announcement Date 2/24/21 2/25/22 2/27/23 2/27/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,154 4,161 5,809 6,223 6,446 7,015 8,948 9,152
EBITDA 1 - -129.3 -301.2 269.8 294.9 727.9 964.9 1,173
EBIT 1 - -326.3 -556.1 -20.4 25.02 370.6 627 819.7
Operating Margin - -7.84% -9.57% -0.33% 0.39% 5.28% 7.01% 8.96%
Earnings before Tax (EBT) 1 - -343 -554.6 -22.68 17.12 364.5 728.3 809
Net income 1 - -334.4 -554.7 57.01 71.31 331.3 664.2 703.9
Net margin - -8.04% -9.55% 0.92% 1.11% 4.72% 7.42% 7.69%
EPS 2 -0.9000 -0.5400 -0.8200 0.0800 0.1000 0.4696 0.9399 1.014
Free Cash Flow 1 - -982.6 -1,551 -1,446 -889.1 1,085 603 339
FCF margin - -23.61% -26.7% -23.25% -13.79% 15.47% 6.74% 3.7%
FCF Conversion (EBITDA) - - - - - 149.05% 62.49% 28.91%
FCF Conversion (Net income) - - - - - 327.46% 90.78% 48.16%
Dividend per Share 2 - - - - - - - 0.3800
Announcement Date 6/28/20 2/24/21 2/25/22 2/27/23 2/27/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 659.3 1,309 1,224 3,031 925.1 1,557 1,204 2,760 - 1,469 1,302 3,202 751 1,567
EBITDA - - - - - - - - - - - - - -
EBIT - - - 1,108 - - - - - - - - - -
Operating Margin - - - 36.56% - - - - - - - - - -
Earnings before Tax (EBT) - - - 1,105 - - - - - - - - - -
Net income -480.8 -428.9 -215.4 1,182 - - - - -480.3 - - - - -
Net margin -72.93% -32.77% -17.6% 39% - - - - - - - - - -
EPS - - - - - - - - -0.7000 - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 4/25/22 8/17/22 10/28/22 2/27/23 4/26/23 8/30/23 10/25/23 2/27/24 4/26/24 - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 5,260 2,836 1,057 75.5 1,743 2,149 2,719
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - -983 -1,551 -1,446 -889 1,085 603 339
ROE (net income / shareholders' equity) - -4.71% -5.63% 0.57% 0.7% 3.09% 6.1% 5.69%
ROA (Net income/ Total Assets) - -3.42% -4.21% 0.4% - 2.25% 4.47% 3.95%
Assets 1 - 9,788 13,181 14,129 - 14,759 14,844 17,820
Book Value Per Share 2 - 14.70 14.50 14.60 14.90 14.90 15.70 16.00
Cash Flow per Share 2 - -1.010 -1.910 -1.850 -1.140 0.5800 0.1100 0.4900
Capex 1 - 294 249 185 111 218 176 222
Capex / Sales - 7.07% 4.29% 2.98% 1.73% 3.1% 1.97% 2.43%
Announcement Date 6/28/20 2/24/21 2/25/22 2/27/23 2/27/24 - - -
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

Ratings for Qi An Xin Technology Group Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
28.54 CNY
Average target price
38.77 CNY
Spread / Average Target
+35.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
QI AN XIN TECHNOLOGY GROUP INC. Stock Qi An Xin Technology Group Inc.
-28.81% 2.66B
MICROSOFT CORPORATION Stock Microsoft Corporation
+11.75% 3,129B
SYNOPSYS INC. Stock Synopsys Inc.
+10.06% 86.84B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+6.04% 78.63B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.66% 53.93B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+26.73% 48.21B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.44% 47.43B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+31.74% 45.58B
SEA LIMITED Stock Sea Limited
+82.12% 41.03B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-8.15% 24.92B
Other Software
  1. Stock Market
  2. Equities
  3. 688561 Stock
  4. Financials Qi An Xin Technology Group Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW