Stock 605118 XIAMEN LEADING OPTICS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xiamen Leading Optics Co., Ltd.

Equities

605118

CNE1000041G1

Household Electronics

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-05-09 pm EDT 		5-day change 1st Jan Change
17.8 CNY -1.98% Intraday chart for Xiamen Leading Optics Co., Ltd. -3.63% -26.42%
Apr. 26 Xiamen Leading Optics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 15 Xiamen Leading Optics Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 6,143 6,765 5,092 9,848
Enterprise Value (EV) 1 5,490 6,187 4,480 9,277
P/E ratio 38.4 x 46.2 x 32.5 x 63.8 x
Yield 0.99% 0.72% 0.96% 1.03%
Capitalization / Revenue 14.7 x 13.5 x 8.7 x 16.3 x
EV / Revenue 13.2 x 12.3 x 7.66 x 15.4 x
EV / EBITDA 31.6 x 38.3 x 27.5 x 50.9 x
EV / FCF 234 x -46.9 x -85.1 x 56.2 x
FCF Yield 0.43% -2.13% -1.18% 1.78%
Price to Book 5.47 x 5.54 x 3.77 x 6.75 x
Nbr of stocks (in thousands) 405,500 407,529 407,331 407,128
Reference price 2 15.15 16.60 12.50 24.19
Announcement Date 4/27/21 4/25/22 4/25/23 4/15/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 526.4 465.5 417.1 501 585.1 604
EBITDA 1 225 202.4 173.5 161.4 162.7 182.4
EBIT 1 214.4 183.1 152 137.8 129.6 141.6
Operating Margin 40.73% 39.34% 36.44% 27.51% 22.16% 23.45%
Earnings before Tax (EBT) 1 233.4 209.1 172.6 164.7 174.9 174.6
Net income 1 201.4 181.2 150.6 145.8 156.2 154.2
Net margin 38.26% 38.93% 36.11% 29.1% 26.69% 25.53%
EPS 2 0.5500 0.4972 0.3946 0.3594 0.3845 0.3791
Free Cash Flow 1 13.14 52.91 23.43 -132 -52.65 165
FCF margin 2.5% 11.37% 5.62% -26.35% -9% 27.32%
FCF Conversion (EBITDA) 5.84% 26.13% 13.5% - - 90.49%
FCF Conversion (Net income) 6.52% 29.19% 15.56% - - 107.04%
Dividend per Share - - 0.1500 0.1200 0.1200 0.2500
Announcement Date 5/10/19 7/8/20 4/27/21 4/25/22 4/25/23 4/15/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 190 333 653 578 612 571
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 13.1 52.9 23.4 -132 -52.6 165
ROE (net income / shareholders' equity) 59.8% 34.5% 17.3% 12.5% 12.1% 11%
ROA (Net income/ Total Assets) 27.9% 16.3% 9.24% 6.48% 5.5% 5.58%
Assets 1 721 1,115 1,630 2,251 2,839 2,764
Book Value Per Share 2 1.200 1.690 2.770 3.000 3.310 3.580
Cash Flow per Share 2 0.5100 0.5200 0.6000 0.7100 0.5600 0.8200
Capex 1 117 88.5 44.1 177 126 64.4
Capex / Sales 22.21% 19.02% 10.58% 35.38% 21.48% 10.67%
Announcement Date 5/10/19 7/8/20 4/27/21 4/25/22 4/25/23 4/15/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Photographic Equipment

1st Jan change Capi.
XIAMEN LEADING OPTICS CO., LTD. Stock Xiamen Leading Optics Co., Ltd.
-26.42% 1B
LARGAN PRECISION CO.,LTD Stock LARGAN Precision Co.,Ltd
-22.30% 9.17B
NIKON CORPORATION Stock Nikon Corporation
+21.31% 3.76B
GENIUS ELECTRONIC OPTICAL CO., LTD Stock Genius Electronic Optical Co., Ltd
+6.54% 1.56B
OPT MACHINE VISION TECH CO., LTD. Stock OPT Machine Vision Tech Co., Ltd.
-36.27% 1.21B
NEXTVISION STABILIZED SYSTEMS, LTD. Stock NextVision Stabilized Systems, Ltd.
+87.41% 1.19B
APPOTRONICS CORPORATION LIMITED Stock Appotronics Corporation Limited
-28.86% 1.17B
TAMRON CO.,LTD. Stock Tamron Co.,Ltd.
+47.18% 1.04B
ABILITY OPTO-ELECTRONICS TECHNOLOGY CO.,LTD. Stock Ability Opto-Electronics Technology Co.,Ltd.
+14.74% 871M
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD. Stock DongGuan YuTong Optical Technology Co.,Ltd.
-13.15% 656M
Photographic Equipment
  1. Stock Market
  2. Equities
  3. 605118 Stock
  4. Financials Xiamen Leading Optics Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW