SHENZHEN UNITED WINNERS LASER CO., LTD. Financials Shenzhen United Winners Laser Co., Ltd.
Equities
688518
CNE100003ZM1
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.69 CNY | -4.00% |
|
+2.09% | -33.15% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,563 | 14,742 | 8,789 | 6,942 | 4,641 | - | - |
| Enterprise Value (EV) 1 | 4,563 | 14,742 | 8,753 | 6,200 | 3,824 | 2,911 | 4,641 |
| P/E ratio | 58.7 x | 159 x | 33.2 x | 23.5 x | 11.6 x | 9.43 x | 8.35 x |
| Yield | - | 0.24% | 0.41% | 0.73% | 1.25% | 1.54% | 0.84% |
| Capitalization / Revenue | 5.2 x | 10.5 x | 3.11 x | 1.96 x | 1.12 x | 0.95 x | 0.83 x |
| EV / Revenue | 5.2 x | 10.5 x | 3.1 x | 1.75 x | 0.92 x | 0.59 x | 0.83 x |
| EV / EBITDA | 50.8 x | 129 x | 28 x | 20.4 x | 6.87 x | 4.28 x | 6.56 x |
| EV / FCF | 26.9 x | -70.9 x | -17.8 x | 80.7 x | -13.5 x | 2.82 x | - |
| FCF Yield | 3.72% | -1.41% | -5.61% | 1.24% | -7.4% | 35.4% | - |
| Price to Book | 3.17 x | 9.71 x | 4.94 x | 2.3 x | 1.43 x | 1.23 x | 1.14 x |
| Nbr of stocks (in thousands) | 299,200 | 299,200 | 300,902 | 338,982 | 339,042 | - | - |
| Reference price 2 | 15.25 | 49.27 | 29.21 | 20.48 | 14.26 | 14.26 | 14.26 |
| Announcement Date | 2/26/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 877.9 | 1,400 | 2,822 | 3,543 | 4,157 | 4,905 | 5,560 |
| EBITDA 1 | 89.81 | 114.2 | 312.7 | 303.5 | 556.6 | 679.8 | 707.2 |
| EBIT 1 | 77.15 | 96.45 | 305.1 | 322.8 | 445.2 | 565.4 | 617.5 |
| Operating Margin | 8.79% | 6.89% | 10.81% | 9.11% | 10.71% | 11.53% | 11.11% |
| Earnings before Tax (EBT) 1 | 77.24 | 97.37 | 304.6 | 323.4 | 451.7 | 573 | 618.7 |
| Net income 1 | 66.97 | 92.01 | 266.9 | 290.6 | 401.5 | 511.7 | 579.5 |
| Net margin | 7.63% | 6.57% | 9.46% | 8.2% | 9.66% | 10.43% | 10.42% |
| EPS 2 | 0.2600 | 0.3100 | 0.8800 | 0.8700 | 1.235 | 1.512 | 1.708 |
| Free Cash Flow 1 | 169.8 | -208 | -491.1 | 76.87 | -283 | 1,031 | - |
| FCF margin | 19.34% | -14.86% | -17.4% | 2.17% | -6.81% | 21.02% | - |
| FCF Conversion (EBITDA) | 189.07% | - | - | 25.32% | - | 151.67% | - |
| FCF Conversion (Net income) | 253.55% | - | - | 26.46% | - | 201.5% | - |
| Dividend per Share 2 | - | 0.1200 | 0.1200 | 0.1500 | 0.1786 | 0.2196 | 0.1200 |
| Announcement Date | 2/26/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | 928.2 | 766.4 | 934.1 | 854.2 | 988.3 | 728 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | - | - | 87.42 | 99.3 | 126.6 | 61.21 | 35.62 | 31.06 |
| Operating Margin | - | - | - | - | 9.42% | 12.96% | 13.56% | 7.17% | 3.6% | 4.27% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | 60.99 | - | - |
| Net income | 14.92 | 55.21 | 70.13 | 117.2 | - | - | - | 53.51 | - | - |
| Net margin | - | - | - | - | - | - | - | 6.26% | - | - |
| EPS 2 | 0.0500 | - | - | 0.4000 | 0.2500 | 0.2700 | 0.3300 | 0.1600 | 0.1100 | 0.0800 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 4/29/22 | 8/29/22 | 8/29/22 | 10/27/22 | 2/27/23 | 4/27/23 | 8/25/23 | 10/27/23 | 2/26/24 | 4/28/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 36.7 | 743 | 817 | 1,730 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 170 | -208 | -491 | 76.9 | -283 | 1,031 | - |
| ROE (net income / shareholders' equity) | 5.78% | 6.25% | 16.1% | 10.3% | 12.3% | 14% | 13.4% |
| ROA (Net income/ Total Assets) | - | 2.81% | 5.69% | - | 4.2% | 6% | 5% |
| Assets 1 | - | 3,276 | 4,688 | - | 9,559 | 8,528 | 11,590 |
| Book Value Per Share 2 | 4.820 | 5.080 | 5.910 | 8.910 | 9.950 | 11.60 | 12.50 |
| Cash Flow per Share 2 | 0.8600 | -0.0300 | -0.6600 | 0.7000 | 0.6400 | 1.660 | 1.840 |
| Capex 1 | - | 198 | 292 | 159 | 144 | 108 | 175 |
| Capex / Sales | - | 14.13% | 10.35% | 4.5% | 3.46% | 2.21% | 3.15% |
| Announcement Date | 2/26/21 | 2/25/22 | 2/27/23 | 2/26/24 | - | - | - |
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
9
Last Close Price
13.69
CNY
Average target price
19.37
CNY
Spread / Average Target
+41.50%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -33.15% | 669M | |
| +7.37% | 13.55B | |
| +1.16% | 3.07B | |
| -1.54% | 2.79B | |
| -13.26% | 1.62B | |
| -4.31% | 932M | |
| -39.00% | 836M | |
| -0.75% | 686M | |
| +12.10% | 593M | |
| +2.22% | 572M |
- Stock Market
- Equities
- 688518 Stock
- Financials Shenzhen United Winners Laser Co., Ltd.