SHANGHAI W-IBEDA HIGH TECH.GROUP CO.,LTD. Financials Shanghai W-Ibeda High Tech.Group Co.,Ltd.
Equities
688071
CNE100004NW4
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.97 CNY | +3.59% |
|
+0.87% | -42.58% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 4,792 | 4,116 | 4,130 | 2,371 | - |
| Enterprise Value (EV) 1 | 4,792 | 4,116 | 4,130 | 2,371 | 2,371 |
| P/E ratio | 70.7 x | 113 x | -244 x | 24.2 x | 13.2 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 14.9 x | 12.2 x | 11.7 x | 2.87 x | 1.91 x |
| EV / Revenue | 14.9 x | 12.2 x | 11.7 x | 2.87 x | 1.91 x |
| EV / EBITDA | 55.1 x | 53.6 x | 121 x | 10.6 x | 6.43 x |
| EV / FCF | - | -23,285,114 x | - | - | - |
| FCF Yield | - | -0% | - | - | - |
| Price to Book | 10.3 x | 8.19 x | 3.97 x | 2.05 x | 1.78 x |
| Nbr of stocks (in thousands) | 72,845 | 72,845 | 84,783 | 84,783 | - |
| Reference price 2 | 65.79 | 56.51 | 48.71 | 27.97 | 27.97 |
| Announcement Date | 2/23/22 | 2/27/23 | 2/24/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 320.7 | 336.8 | 351.8 | 827.2 | 1,239 |
| EBITDA 1 | - | 86.91 | 76.86 | 34.01 | 224.5 | 369 |
| EBIT 1 | - | 61.53 | 38.24 | -23.63 | 107 | 208.5 |
| Operating Margin | - | 19.19% | 11.35% | -6.72% | 12.93% | 16.83% |
| Earnings before Tax (EBT) 1 | - | 61.6 | 38.11 | -23.55 | 107 | 208.5 |
| Net income 1 | 41.88 | 58.01 | 36.36 | -16.01 | 97.82 | 179.1 |
| Net margin | - | 18.09% | 10.8% | -4.55% | 11.82% | 14.46% |
| EPS 2 | 0.7470 | 0.9300 | 0.5000 | -0.2000 | 1.155 | 2.115 |
| Free Cash Flow | - | - | -176.8 | - | - | - |
| FCF margin | - | - | -52.49% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 7/8/21 | 2/23/22 | 2/27/23 | 2/24/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | -177 | - | - | - |
| ROE (net income / shareholders' equity) | - | 18% | 7.52% | -1.85% | 8.61% | 14.1% |
| ROA (Net income/ Total Assets) | - | 7.77% | 3.2% | - | 4.15% | 6.7% |
| Assets 1 | - | 746.8 | 1,135 | - | 2,357 | 2,674 |
| Book Value Per Share 2 | - | 6.370 | 6.900 | 12.30 | 13.60 | 15.80 |
| Cash Flow per Share 2 | - | -0.7200 | 0.9000 | -0.3000 | 4.090 | 5.790 |
| Capex 1 | - | 144 | 242 | 563 | 305 | 189 |
| Capex / Sales | - | 44.84% | 71.89% | 159.97% | 36.87% | 15.21% |
| Announcement Date | 7/8/21 | 2/23/22 | 2/27/23 | 2/24/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
27.97
CNY
Average target price
36.05
CNY
Spread / Average Target
+28.89%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -42.58% | 317M | |
| +10.39% | 33.8B | |
| +28.91% | 8.62B | |
| +16.22% | 8.22B | |
| +27.39% | 5.8B | |
| -5.07% | 4.04B | |
| +17.08% | 3.8B | |
| +14.17% | 3.71B | |
| +25.34% | 3.69B | |
| -5.70% | 2.81B |
- Stock Market
- Equities
- 688071 Stock
- Financials Shanghai W-Ibeda High Tech.Group Co.,Ltd.
