WUHAN RAYCUS FIBER LASER TECHNOLOGIES CO.,LTD. Financials Wuhan Raycus Fiber Laser Technologies Co.,Ltd.
Equities
300747
CNE100003654
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.73 CNY | -2.81% |
|
-4.29% | -11.90% |
| Apr. 25 | Wuhan Raycus Fiber Laser Technologies Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 13 | Raycus Fiber Laser Technologies' 2023 Profit Surges 447% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 22,618 | 25,304 | 25,773 | 13,404 | 13,333 | 11,709 | - | - |
| Enterprise Value (EV) 1 | 22,288 | 24,491 | 25,465 | 12,997 | 12,954 | 11,401 | 11,401 | 11,138 |
| P/E ratio | 69.5 x | 85.5 x | 53.9 x | 328 x | 60.8 x | 34 x | 22.6 x | 18.5 x |
| Yield | 0.12% | 0.11% | - | 0.42% | 0.51% | 0.7% | 0.86% | 1.23% |
| Capitalization / Revenue | 11.3 x | 10.9 x | 7.56 x | 4.2 x | 3.62 x | 2.78 x | 2.23 x | 1.96 x |
| EV / Revenue | 11.1 x | 10.6 x | 7.47 x | 4.08 x | 3.52 x | 2.71 x | 2.18 x | 1.86 x |
| EV / EBITDA | 52.5 x | 56.7 x | 39 x | 84.4 x | 30.3 x | 21.5 x | 14.7 x | 11.8 x |
| EV / FCF | -78,980,135 x | -119,843,973 x | -71,421,414 x | -186,381,085 x | - | - | - | - |
| FCF Yield | -0% | -0% | -0% | -0% | - | - | - | - |
| Price to Book | 9.85 x | 9.86 x | 8.59 x | 4.38 x | 4.12 x | 3.18 x | 2.84 x | 2.48 x |
| Nbr of stocks (in thousands) | 561,601 | 561,601 | 566,831 | 566,756 | 566,620 | 564,822 | - | - |
| Reference price 2 | 40.27 | 45.06 | 45.47 | 23.65 | 23.53 | 20.73 | 20.73 | 20.73 |
| Announcement Date | 2/28/20 | 4/29/21 | 3/9/22 | 4/24/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,010 | 2,317 | 3,410 | 3,189 | 3,680 | 4,214 | 5,240 | 5,980 |
| EBITDA 1 | 424.6 | 431.9 | 652.8 | 154 | 427.1 | 530.4 | 773 | 943.9 |
| EBIT 1 | 381.9 | 351.5 | 553.5 | 11.17 | 233.7 | 320.1 | 550.9 | 631.5 |
| Operating Margin | 19% | 15.17% | 16.23% | 0.35% | 6.35% | 7.6% | 10.51% | 10.56% |
| Earnings before Tax (EBT) 1 | 386.5 | 351.4 | 554.1 | 11.62 | 232.8 | 378 | 589.8 | 700 |
| Net income 1 | 325.2 | 296.1 | 474.3 | 40.87 | 217.4 | 345 | 518.4 | 633.5 |
| Net margin | 16.18% | 12.78% | 13.91% | 1.28% | 5.91% | 8.19% | 9.89% | 10.59% |
| EPS 2 | 0.5791 | 0.5272 | 0.8433 | 0.0720 | 0.3870 | 0.6092 | 0.9166 | 1.122 |
| Free Cash Flow | -282.2 | -204.4 | -356.5 | -69.73 | - | - | - | - |
| FCF margin | -14.04% | -8.82% | -10.46% | -2.19% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0465 | 0.0513 | - | 0.1000 | 0.1200 | 0.1451 | 0.1792 | 0.2555 |
| Announcement Date | 2/28/20 | 4/29/21 | 3/9/22 | 4/24/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 902.9 | 701.3 | 846.1 | 773.5 | 867.8 | 785.9 | 1,006 | 791.6 | 1,097 | 801.2 | 1,106 | 934.1 | 1,303 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 55.62 | 26.04 | 7.995 | 17.66 | -40.53 | 51.03 | 73.04 | 60.39 | 49.25 | 76.26 | 103.6 | 98.42 | 37.01 |
| Operating Margin | - | 6.16% | 3.71% | 0.94% | 2.28% | -4.67% | 6.49% | 7.26% | 7.63% | 4.49% | 9.52% | 9.36% | 10.54% | 2.84% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 67.09 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1194 | 0.1298 | 0.0371 | -0.0100 | 0.0197 | 0.0100 | 0.0777 | 0.1200 | 0.1070 | 0.0800 | 0.1132 | 0.1950 | 0.1800 | 0.1550 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/26/20 | 3/9/22 | 4/26/22 | 8/25/22 | 10/26/22 | 4/24/23 | 4/24/23 | 8/27/23 | 10/23/23 | 3/11/24 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 329 | 813 | 309 | 407 | 379 | 308 | 308 | 571 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -282 | -204 | -357 | -69.7 | - | - | - | - |
| ROE (net income / shareholders' equity) | 15% | 12.1% | 17% | 1.35% | 7.05% | 10.2% | 13.1% | 14.2% |
| ROA (Net income/ Total Assets) | 12.1% | 8.69% | 10.9% | 0.79% | 3.95% | 5.3% | 5.7% | - |
| Assets 1 | 2,694 | 3,407 | 4,353 | 5,162 | 5,500 | 6,510 | 9,095 | - |
| Book Value Per Share 2 | 4.090 | 4.570 | 5.290 | 5.400 | 5.710 | 6.510 | 7.290 | 8.360 |
| Cash Flow per Share 2 | -0.1000 | 0.1000 | 0.1300 | 0.5100 | 0.5100 | -0.0600 | 0.5000 | -0.2600 |
| Capex 1 | 224 | 260 | 429 | 358 | 172 | 276 | 221 | 391 |
| Capex / Sales | 11.16% | 11.22% | 12.6% | 11.23% | 4.68% | 6.56% | 4.21% | 6.53% |
| Announcement Date | 2/28/20 | 4/29/21 | 3/9/22 | 4/24/23 | 3/11/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
8
Last Close Price
20.73
CNY
Average target price
23.29
CNY
Spread / Average Target
+12.34%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.90% | 1.62B | |
| +9.48% | 13.55B | |
| +27.30% | 6.66B | |
| +1.88% | 3.07B | |
| -0.54% | 2.79B | |
| -14.00% | 932M | |
| -36.23% | 836M | |
| +5.56% | 686M | |
| -30.37% | 669M | |
| +15.96% | 593M |
- Stock Market
- Equities
- 300747 Stock
- Financials Wuhan Raycus Fiber Laser Technologies Co.,Ltd.