WUHAN KOTEI INFORMATICS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.74 CNY | -0.46% |
|
+0.27% | -36.98% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,843 | 3,604 | 5,400 | 3,403 | - | - |
| Enterprise Value (EV) 1 | 8,843 | 3,604 | 5,400 | 3,403 | 3,403 | 3,403 |
| P/E ratio | 90.9 x | 113 x | -343 x | 78.2 x | 62.3 x | 49.6 x |
| Yield | - | 0.51% | - | - | - | - |
| Capitalization / Revenue | 20.5 x | 6.8 x | 8.45 x | 4.35 x | 3.53 x | 2.84 x |
| EV / Revenue | 20.5 x | 6.8 x | 8.45 x | 4.35 x | 3.53 x | 2.84 x |
| EV / EBITDA | 97.6 x | 219 x | -455 x | 74.7 x | 54.6 x | 41.6 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 4.47 x | 1.77 x | 2.69 x | 1.66 x | 1.62 x | 1.56 x |
| Nbr of stocks (in thousands) | 92,622 | 92,622 | 92,622 | 92,622 | - | - |
| Reference price 2 | 95.47 | 38.91 | 58.30 | 36.74 | 36.74 | 36.74 |
| Announcement Date | 4/17/22 | 4/19/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 432.2 | 530.3 | 638.8 | 781.7 | 964.6 | 1,200 |
| EBITDA 1 | - | 90.56 | 16.42 | -11.87 | 45.57 | 62.34 | 81.81 |
| EBIT 1 | - | 82.27 | 24.69 | -10.59 | 39.88 | 50.93 | 66.64 |
| Operating Margin | - | 19.04% | 4.66% | -1.66% | 5.1% | 5.28% | 5.55% |
| Earnings before Tax (EBT) 1 | - | 84.07 | 32.41 | -14.88 | 41.62 | 52.65 | 66.36 |
| Net income 1 | 73.01 | 73.26 | 31.83 | -15.47 | 43.25 | 54.72 | 68.96 |
| Net margin | - | 16.95% | 6% | -2.42% | 5.53% | 5.67% | 5.75% |
| EPS 2 | 1.050 | 1.050 | 0.3436 | -0.1700 | 0.4700 | 0.5900 | 0.7400 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.2000 | - | - | - | - |
| Announcement Date | 3/30/21 | 4/17/22 | 4/19/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 15.6% | 1.58% | -0.76% | 2.13% | 2.63% | 3.22% |
| ROA (Net income/ Total Assets) | - | 5.44% | 1.46% | - | - | - | - |
| Assets 1 | - | 1,346 | 2,185 | - | - | - | - |
| Book Value Per Share 2 | - | 21.40 | 22.00 | 21.70 | 22.10 | 22.70 | 23.50 |
| Cash Flow per Share 2 | - | 0.2700 | -0.9600 | 0.4600 | -0.4700 | 0.1300 | -0.6300 |
| Capex 1 | - | 122 | 149 | 191 | 71.7 | 94.5 | 128 |
| Capex / Sales | - | 28.26% | 28.07% | 29.85% | 9.17% | 9.8% | 10.67% |
| Announcement Date | 3/30/21 | 4/17/22 | 4/19/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
36.74
CNY
Average target price
44.27
CNY
Spread / Average Target
+20.50%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.98% | 473M | |
| +14.09% | 3,161B | |
| +11.00% | 87.62B | |
| +6.51% | 79.59B | |
| -12.92% | 54.14B | |
| +23.70% | 48.15B | |
| +32.92% | 47.69B | |
| -25.15% | 46.81B | |
| +80.89% | 42B | |
| -5.92% | 25.77B |
- Stock Market
- Equities
- 301221 Stock
- Financials Wuhan Kotei Informatics Co.,Ltd.
