Financials Zhejiang FORE Intelligent Technology Co.,Ltd

Equities

301368

CNE1000065D7

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
48.48 CNY +3.81% Intraday chart for Zhejiang FORE Intelligent Technology Co.,Ltd +7.93% +2.84%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 2,390 5,662
Enterprise Value (EV) 1 1,878 5,328
P/E ratio 39.8 x 236 x
Yield 0.63% 0.18%
Capitalization / Revenue 5.57 x 13.2 x
EV / Revenue 4.38 x 12.4 x
EV / EBITDA 26 x 111 x
EV / FCF -35,197,948 x -31,033,254 x
FCF Yield -0% -0%
Price to Book 2.49 x 5.83 x
Nbr of stocks (in thousands) 120,100 120,100
Reference price 2 19.90 47.14
Announcement Date 4/24/23 4/22/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 285.5 305.9 375.9 568.3 428.8 429.3
EBITDA 1 48.8 62.01 73.71 93.49 72.33 48.15
EBIT 1 32.18 43.38 53.97 68.86 42.35 11.01
Operating Margin 11.27% 14.18% 14.36% 12.12% 9.88% 2.56%
Earnings before Tax (EBT) 1 32.91 72.99 50.68 68.83 49.56 26.05
Net income 1 29.52 62.43 48.02 60.79 44.9 24.09
Net margin 10.34% 20.41% 12.77% 10.7% 10.47% 5.61%
EPS 2 0.3280 0.6900 0.5300 0.6755 0.5000 0.2000
Free Cash Flow - 16.71 60.87 -76.31 -53.36 -171.7
FCF margin - 5.46% 16.19% -13.43% -12.44% -39.99%
FCF Conversion (EBITDA) - 26.95% 82.58% - - -
FCF Conversion (Net income) - 26.77% 126.76% - - -
Dividend per Share - - - - 0.1250 0.0850
Announcement Date 6/29/21 6/29/21 6/29/21 5/6/22 4/24/23 4/22/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 58.5 52.1 - 20 - -
Net Cash position 1 - - 22.5 - 512 334
Leverage (Debt/EBITDA) 1.199 x 0.8402 x - 0.2136 x - -
Free Cash Flow - 16.7 60.9 -76.3 -53.4 -172
ROE (net income / shareholders' equity) - 27.1% 18.6% 20.5% 6.97% 2.49%
ROA (Net income/ Total Assets) - 6.35% 7.08% 7.3% 2.7% 0.55%
Assets 1 - 983.2 678.5 833.3 1,662 4,375
Book Value Per Share 2 2.330 2.800 2.950 3.630 8.000 8.080
Cash Flow per Share 2 0.3000 0.4100 0.7000 0.5200 5.250 2.740
Capex 1 38.7 26.1 39.5 138 87.6 193
Capex / Sales 13.55% 8.53% 10.5% 24.29% 20.42% 44.96%
Announcement Date 6/29/21 6/29/21 6/29/21 5/6/22 4/24/23 4/22/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 301368 Stock
  4. Financials Zhejiang FORE Intelligent Technology Co.,Ltd