WISE LIVING TECHNOLOGY CO., LTD |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.47 HKD | +2.70% |
|
-5.00% | -3.14% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 699 |
| Enterprise Value (EV) 1 | 737.4 |
| P/E ratio | 4.08 x |
| Yield | 6.47% |
| Capitalization / Revenue | 0.46 x |
| EV / Revenue | 0.48 x |
| EV / EBITDA | 1.41 x |
| EV / FCF | 2,284,311 x |
| FCF Yield | 0% |
| Price to Book | 0.66 x |
| Nbr of stocks (in thousands) | 301,600 |
| Reference price 2 | 2.318 |
| Announcement Date | 4/24/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales 1 | 1,376 | 1,291 | 1,444 | 1,534 |
| EBITDA 1 | 378.7 | 444.3 | 453.3 | 524.4 |
| EBIT 1 | 202.8 | 248.5 | 244.3 | 307.4 |
| Operating Margin | 14.74% | 19.25% | 16.92% | 20.04% |
| Earnings before Tax (EBT) 1 | 143.9 | 206.7 | 186.3 | 282.2 |
| Net income 1 | 66.83 | 110.7 | 96.43 | 149 |
| Net margin | 4.86% | 8.58% | 6.68% | 9.71% |
| EPS 2 | 0.2957 | 0.4898 | 0.4267 | 0.5685 |
| Free Cash Flow | - | 10.86 | 84.28 | 322.8 |
| FCF margin | - | 0.84% | 5.84% | 21.04% |
| FCF Conversion (EBITDA) | - | 2.44% | 18.59% | 61.56% |
| FCF Conversion (Net income) | - | 9.81% | 87.39% | 216.69% |
| Dividend per Share | - | - | - | 0.1500 |
| Announcement Date | 6/27/23 | 6/27/23 | 6/27/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | 1,246 | 947 | 537 | 38.4 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.291 x | 2.133 x | 1.184 x | 0.0732 x |
| Free Cash Flow | - | 10.9 | 84.3 | 323 |
| ROE (net income / shareholders' equity) | - | 24.5% | 16.5% | 20.4% |
| ROA (Net income/ Total Assets) | - | 3.1% | 2.99% | 3.48% |
| Assets 1 | - | 3,570 | 3,230 | 4,280 |
| Book Value Per Share 2 | 2.300 | 2.790 | 3.220 | 3.500 |
| Cash Flow per Share 2 | 0.4100 | 0.6000 | 1.670 | 2.360 |
| Capex 1 | 57.6 | 4.75 | 15.2 | 21.3 |
| Capex / Sales | 4.19% | 0.37% | 1.05% | 1.39% |
| Announcement Date | 6/27/23 | 6/27/23 | 6/27/23 | 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. | |
|---|---|---|
| -3.14% | 99.4M | |
| -11.73% | 2.45B | |
| +11.46% | 1.98B | |
| +2.74% | 1.46B | |
| +2.93% | 650M | |
| +0.25% | 455M | |
| -15.78% | 428M | |
| -6.02% | 423M | |
| +0.09% | 397M | |
| -0.16% | 267M |
- Stock Market
- Equities
- 2481 Stock
- Financials Wise Living Technology Co., Ltd