Stock 300812 SHENZHEN ETMADE AUTOMATIC EQUIPMENT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shenzhen Etmade Automatic Equipment Co., Ltd.

Equities

300812

CNE100003S71

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-16 pm EDT 		5-day change 1st Jan Change
23.08 CNY +3.64% Intraday chart for Shenzhen Etmade Automatic Equipment Co., Ltd. +2.35% -44.51%
Apr. 26 Shenzhen Etmade Automatic Equipment Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 26 Shenzhen Etmade Automatic Equipment Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 2,965 3,016 2,673 5,833
Enterprise Value (EV) 1 2,526 2,667 2,418 5,833
P/E ratio 50.3 x 43.2 x 59.8 x 277 x
Yield 0.39% 0.46% - -
Capitalization / Revenue 6.89 x 6.23 x 4.08 x 10.8 x
EV / Revenue 5.87 x 5.51 x 3.69 x 10.8 x
EV / EBITDA 42 x 38.3 x 58.7 x 185 x
EV / FCF -16.8 x -28.3 x -22.7 x -
FCF Yield -5.94% -3.53% -4.4% -
Price to Book 3.88 x 3.64 x 3.1 x -
Nbr of stocks (in thousands) 139,521 139,521 139,821 140,257
Reference price 2 21.25 21.62 19.12 41.59
Announcement Date 4/22/21 4/24/22 4/26/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 431.5 489 430.3 483.9 655.3 540.7
EBITDA 1 95.63 104.4 60.08 69.65 41.2 31.57
EBIT 1 88.15 99.94 52.84 61.76 27.74 13.56
Operating Margin 20.43% 20.44% 12.28% 12.76% 4.23% 2.51%
Earnings before Tax (EBT) 1 88.51 108.3 66.97 74.33 36.27 1.398
Net income 1 73.33 92.62 58.96 70.12 44.29 21.66
Net margin 16.99% 18.94% 13.7% 14.49% 6.76% 4.01%
EPS 2 0.7000 0.8833 0.4222 0.5000 0.3200 0.1500
Free Cash Flow 1 35.35 52.42 -150.1 -94.25 -106.3 -
FCF margin 8.19% 10.72% -34.89% -19.48% -16.23% -
FCF Conversion (EBITDA) 36.97% 50.2% - - - -
FCF Conversion (Net income) 48.21% 56.6% - - - -
Dividend per Share - 0.2778 0.0833 0.1000 - -
Announcement Date 4/12/19 4/22/20 4/22/21 4/24/22 4/26/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 168 633 439 349 255 -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 35.4 52.4 -150 -94.2 -106 -
ROE (net income / shareholders' equity) 33.6% 18.4% 7.59% 8.67% 5.06% -
ROA (Net income/ Total Assets) 10.2% 7.03% 2.72% 2.8% 1.14% -
Assets 1 718.4 1,317 2,169 2,503 3,896 -
Book Value Per Share 2 2.510 5.290 5.480 5.940 6.170 -
Cash Flow per Share 2 1.630 4.570 3.220 2.740 1.990 -
Capex 1 22.7 3.8 113 67.1 57.8 38.4
Capex / Sales 5.27% 0.78% 26.22% 13.86% 8.82% 7.11%
Announcement Date 4/12/19 4/22/20 4/22/21 4/24/22 4/26/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
SHENZHEN ETMADE AUTOMATIC EQUIPMENT CO., LTD. Stock Shenzhen Etmade Automatic Equipment Co., Ltd.
-44.51% 448M
ATLAS COPCO AB Stock Atlas Copco AB
+13.94% 85.98B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+18.32% 70.07B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+19.80% 37.38B
XYLEM INC. Stock Xylem Inc.
+25.32% 34.75B
FANUC CORPORATION Stock Fanuc Corporation
+10.85% 27.97B
FORTIVE CORPORATION Stock Fortive Corporation
+4.79% 27.16B
SANDVIK AB Stock Sandvik AB
+4.77% 26.77B
DOVER CORPORATION Stock Dover Corporation
+19.69% 25.3B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+15.10% 25.19B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 300812 Stock
  4. Financials Shenzhen Etmade Automatic Equipment Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW