SHIJIAZHUANG SHANGTAI TECHNOLOGY CO., LTD. Financials Shijiazhuang Shangtai Technology Co., Ltd.
Equities
001301
CNE100005WV4
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.24 CNY | +5.64% |
|
+10.17% | +29.00% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 15,337 | 9,549 | 12,318 | - | - |
| Enterprise Value (EV) 1 | 15,337 | 9,549 | 12,318 | 12,318 | 12,318 |
| P/E ratio | 8.92 x | 13.2 x | 16.7 x | 12.9 x | 10.4 x |
| Yield | - | 2.18% | 1.21% | 1.76% | 2.39% |
| Capitalization / Revenue | 3.21 x | 2.17 x | 2.6 x | 2.01 x | 1.61 x |
| EV / Revenue | 3.21 x | 2.17 x | 2.6 x | 2.01 x | 1.61 x |
| EV / EBITDA | 8.91 x | 8.5 x | 9.81 x | 7.83 x | 6.51 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 2.95 x | 1.69 x | 1.96 x | 1.72 x | 1.5 x |
| Nbr of stocks (in thousands) | 259,775 | 260,756 | 260,751 | - | - |
| Reference price 2 | 59.04 | 36.62 | 47.24 | 47.24 | 47.24 |
| Announcement Date | 4/26/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 4,782 | 4,391 | 4,745 | 6,130 | 7,636 |
| EBITDA 1 | 1,722 | 1,123 | 1,256 | 1,574 | 1,893 |
| EBIT 1 | 1,597 | 873.1 | 888.6 | 1,146 | 1,421 |
| Operating Margin | 33.4% | 19.88% | 18.73% | 18.69% | 18.6% |
| Earnings before Tax (EBT) 1 | 1,597 | 875.1 | 888.2 | 1,146 | 1,421 |
| Net income 1 | 1,289 | 722.9 | 739.9 | 953.5 | 1,181 |
| Net margin | 26.97% | 16.46% | 15.59% | 15.55% | 15.47% |
| EPS 2 | 6.620 | 2.780 | 2.837 | 3.660 | 4.530 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | 0.8000 | 0.5700 | 0.8300 | 1.130 |
| Announcement Date | 4/26/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 51.8% | 13.4% | 11.9% | 13.6% | 14.6% |
| ROA (Net income/ Total Assets) | - | - | 8.32% | 10.8% | 12.9% |
| Assets 1 | - | - | 8,893 | 8,829 | 9,193 |
| Book Value Per Share 2 | 20.00 | 21.70 | 24.20 | 27.40 | 31.50 |
| Cash Flow per Share 2 | -3.060 | -1.600 | 3.740 | 1.970 | 2.770 |
| Capex 1 | - | 254 | 619 | 552 | 356 |
| Capex / Sales | - | 5.8% | 13.04% | 9% | 4.66% |
| Announcement Date | 4/26/23 | 4/24/24 | - | - | - |
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
4
Last Close Price
47.24
CNY
Average target price
51.54
CNY
Spread / Average Target
+9.10%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +29.00% | 1.62B | |
| +1.55% | 149B | |
| +26.06% | 141B | |
| +37.13% | 132B | |
| +15.98% | 64.53B | |
| +1.16% | 38.87B | |
| +101.56% | 36.42B | |
| +7.40% | 32.41B | |
| -13.12% | 30.91B | |
| +7.44% | 29.41B |
- Stock Market
- Equities
- 001301 Stock
- Financials Shijiazhuang Shangtai Technology Co., Ltd.
