SUZHOU CHUNQIU ELECTRONIC TECHNOLOGY CO., LTD. Financials Suzhou Chunqiu Electronic Technology Co., Ltd.
Equities
603890
CNE100002T89
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.43 CNY | -3.66% |
|
-6.85% | -26.38% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,265 | 2,893 | 4,391 | 5,705 | 3,951 | 4,922 |
| Enterprise Value (EV) 1 | 1,963 | 2,803 | 4,733 | 5,944 | 4,594 | 5,358 |
| P/E ratio | 20.7 x | 18.2 x | 18.2 x | 17.6 x | 25.4 x | 191 x |
| Yield | 2.12% | 1.89% | 1.72% | 0.76% | 1.09% | - |
| Capitalization / Revenue | 1.28 x | 1.43 x | 1.23 x | 1.43 x | 1.03 x | 1.51 x |
| EV / Revenue | 1.11 x | 1.39 x | 1.32 x | 1.49 x | 1.19 x | 1.65 x |
| EV / EBITDA | 12.4 x | 11.8 x | 10.2 x | 13.1 x | 11.4 x | 15.3 x |
| EV / FCF | -3.67 x | -115 x | -11.4 x | -9.28 x | -21 x | 25.5 x |
| FCF Yield | -27.2% | -0.87% | -8.77% | -10.8% | -4.75% | 3.93% |
| Price to Book | 1.61 x | 1.86 x | 2.5 x | 2.14 x | 1.49 x | 1.01 x |
| Nbr of stocks (in thousands) | 375,928 | 383,579 | 377,860 | 431,519 | 432,284 | 429,903 |
| Reference price 2 | 6.026 | 7.543 | 11.62 | 13.22 | 9.140 | 11.45 |
| Announcement Date | 3/27/19 | 4/21/20 | 3/30/21 | 4/19/22 | 4/27/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,775 | 2,019 | 3,582 | 3,990 | 3,845 | 3,257 |
| EBITDA 1 | 157.9 | 238.2 | 464.4 | 453.4 | 403.7 | 350.7 |
| EBIT 1 | 123.1 | 176.5 | 375.3 | 326.7 | 231.2 | 124.8 |
| Operating Margin | 6.94% | 8.74% | 10.48% | 8.19% | 6.01% | 3.83% |
| Earnings before Tax (EBT) 1 | 139.2 | 175 | 286.2 | 353.3 | 173.5 | 43.62 |
| Net income 1 | 108.6 | 155.8 | 246.5 | 306.1 | 157.3 | 26.75 |
| Net margin | 6.12% | 7.72% | 6.88% | 7.67% | 4.09% | 0.82% |
| EPS 2 | 0.2908 | 0.4143 | 0.6400 | 0.7500 | 0.3600 | 0.0600 |
| Free Cash Flow 1 | -534.7 | -24.41 | -415 | -640.4 | -218.3 | 210.4 |
| FCF margin | -30.13% | -1.21% | -11.59% | -16.05% | -5.68% | 6.46% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 60.01% |
| FCF Conversion (Net income) | - | - | - | - | - | 786.74% |
| Dividend per Share 2 | 0.1276 | 0.1429 | 0.2000 | 0.1000 | 0.1000 | - |
| Announcement Date | 3/27/19 | 4/21/20 | 3/30/21 | 4/19/22 | 4/27/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 342 | 240 | 643 | 436 |
| Net Cash position 1 | 302 | 90.8 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.7373 x | 0.5286 x | 1.594 x | 1.243 x |
| Free Cash Flow 1 | -535 | -24.4 | -415 | -640 | -218 | 210 |
| ROE (net income / shareholders' equity) | 7.93% | 10.6% | 14.9% | 13.4% | 4.9% | -0.07% |
| ROA (Net income/ Total Assets) | 3.24% | 4.05% | 6.53% | 4.34% | 2.8% | 1.43% |
| Assets 1 | 3,356 | 3,844 | 3,773 | 7,050 | 5,614 | 1,876 |
| Book Value Per Share 2 | 3.750 | 4.060 | 4.640 | 6.170 | 6.150 | 11.30 |
| Cash Flow per Share 2 | 1.460 | 1.260 | 1.360 | 1.610 | 1.070 | 3.150 |
| Capex 1 | 489 | 340 | 368 | 816 | 502 | 294 |
| Capex / Sales | 27.57% | 16.84% | 10.27% | 20.44% | 13.06% | 9.02% |
| Announcement Date | 3/27/19 | 4/21/20 | 3/30/21 | 4/19/22 | 4/27/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -26.38% | 502M | |
| +14.07% | 109B | |
| +0.87% | 30.23B | |
| +12.31% | 22.34B | |
| -11.67% | 18.66B | |
| -9.28% | 16.99B | |
| +16.39% | 16.24B | |
| -5.52% | 12.07B | |
| +0.92% | 10.99B | |
| -15.91% | 8.36B |
- Stock Market
- Equities
- 603890 Stock
- Financials Suzhou Chunqiu Electronic Technology Co., Ltd.
