Financials Suzhou Invotech Scroll Technologies Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-05-16 pm EDT			5-day change	1st Jan Change
40.3 ^CNY	+3.15%		+1.13%	-25.81%

Apr. 26	Suzhou Invotech Scroll Technologies Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Apr. 26	Suzhou Invotech Scroll Technologies Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	3,179	2,358	-	-
Enterprise Value (EV) ¹	3,179	2,358	2,358	2,358
P/E ratio	31 x	21.9 x	12.6 x	13.4 x
Yield	-	-	-	-
Capitalization / Revenue	5.73 x	3.45 x	2.26 x	2.18 x
EV / Revenue	5.73 x	3.45 x	2.26 x	2.18 x
EV / EBITDA	27.9 x	17.7 x	10.7 x	10.3 x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	3.18 x	2.4 x	2.02 x	1.66 x
Nbr of stocks (in thousands)	58,516	58,516	-	-
Reference price ²	54.32	40.30	40.30	40.30
Announcement Date	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	555	684	1,042	1,082
EBITDA ¹	-	113.8	133	220.1	228
EBIT ¹	-	99.28	123	213.7	200
Operating Margin	-	17.89%	17.98%	20.52%	18.48%
Earnings before Tax (EBT) ¹	-	98.68	123	213.7	200
Net income ¹	70.37	87.39	108	186.3	176
Net margin	-	15.75%	15.79%	17.89%	16.27%
EPS ²	1.600	1.750	1.840	3.187	3.010
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Announcement Date	6/18/23	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	15.1%	9.74%	17.2%	12.4%
ROA (Net income/ Total Assets)	-	-	7.96%	10.8%	9.78%
Assets ¹	-	-	1,357	1,720	1,800
Book Value Per Share ²	-	17.10	16.80	19.90	24.30
Cash Flow per Share ²	-	1.430	2.860	3.560	3.790
Capex ¹	-	63.9	165	63.7	126
Capex / Sales	-	11.51%	24.12%	6.11%	11.65%
Announcement Date	6/18/23	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

40.3 CNY

Average target price

68.31 CNY

Spread / Average Target

+69.50%

	1st Jan change	Capi.
SUZHOU INVOTECH SCROLL TECHNOLOGIES CO., LTD.	-25.81%	317M
ELGI EQUIPMENTS LIMITED	+15.19%	2.37B
BURCKHARDT COMPRESSION HOLDING AG	+24.06%	2.35B
INGERSOLL-RAND (INDIA) LIMITED	+52.53%	1.79B
KAISHAN GROUP CO., LTD.	-22.46%	1.67B
SHANGHAI HANBELL PRECISE MACHINERY CO., LTD.	-11.86%	1.47B
KIRLOSKAR PNEUMATIC COMPANY LIMITED	+98.67%	955M
CHANGHONG HUAYI COMPRESSOR CO., LTD.	+17.15%	681M
XIAMEN EAST ASIA MACHINERY INDUSTRIAL CO., LTD.	-18.24%	509M
RECHI PRECISION CO., LTD.	+37.00%	442M