Financials Anhui Yingliu Electromechanical Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-28 pm EDT			5-day change	1st Jan Change
15.74 ^CNY	-2.66%		+15.31%	+9.84%

Apr. 23	Anhui Yingliu Electromechanical Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Apr. 23	Anhui Yingliu Electromechanical Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,324	14,492	15,248	14,551	9,789	10,688	-	-
Enterprise Value (EV) ¹	7,324	14,492	15,248	14,551	9,789	10,688	10,688	10,688
P/E ratio	50 x	72.4 x	65.6 x	36.1 x	32.6 x	23.1 x	17.6 x	16.6 x
Yield	-	0.42%	0.46%	0.83%	0.84%	1.14%	-	-
Capitalization / Revenue	-	7.91 x	7.47 x	6.62 x	4.06 x	3.69 x	3.17 x	2.85 x
EV / Revenue	-	7.91 x	7.47 x	6.62 x	4.06 x	3.69 x	3.17 x	2.85 x
EV / EBITDA	-	35.5 x	36.2 x	23.8 x	17.7 x	13.9 x	11.2 x	10.2 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	3.83 x	3.87 x	3.41 x	2.19 x	2.2 x	1.98 x	1.77 x
Nbr of stocks (in thousands)	683,147	683,147	683,147	683,147	683,147	679,036	-	-
Reference price ²	10.72	21.21	22.32	21.30	14.33	15.74	15.74	15.74
Announcement Date	4/28/20	4/29/21	4/27/22	4/28/23	4/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	1,833	2,040	2,198	2,412	2,895	3,372	3,744
EBITDA ¹	-	407.8	420.8	610.9	552.4	770	951	1,052
EBIT ¹	-	175.1	200.1	393	285.3	451.2	598.6	661.7
Operating Margin	-	9.55%	9.81%	17.88%	11.83%	15.59%	17.75%	17.67%
Earnings before Tax (EBT) ¹	-	172.4	201.6	394	284.9	451.8	599.4	663.1
Net income ¹	130.7	201.6	231.2	401.7	303.3	465.9	613.9	648.1
Net margin	-	11%	11.33%	18.28%	12.57%	16.09%	18.21%	17.31%
EPS ²	0.2143	0.2929	0.3400	0.5900	0.4400	0.6825	0.8967	0.9500
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.0886	0.1020	0.1770	0.1200	0.1800	-	-
Announcement Date	4/28/20	4/29/21	4/27/22	4/28/23	4/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	5.47%	6%	9.8%	6.95%	9.16%	10.7%	9.92%
ROA (Net income/ Total Assets)	-	2.58%	2.59%	4.11%	-	4%	4.9%	-
Assets ¹	-	7,827	8,918	9,766	-	11,648	12,529	-
Book Value Per Share ²	-	5.530	5.760	6.250	6.530	7.150	7.960	8.870
Cash Flow per Share ²	-	0.5900	0.3300	-0.0300	0.3400	0.7200	0.6700	1.340
Capex ¹	-	858	864	751	532	396	449	564
Capex / Sales	-	46.8%	42.33%	34.15%	22.06%	13.68%	13.33%	15.05%
Announcement Date	4/28/20	4/29/21	4/27/22	4/28/23	4/23/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

15.74 CNY

Average target price

17.04 CNY

Spread / Average Target

+8.28%

	1st Jan change	Capi.
ANHUI YINGLIU ELECTROMECHANICAL CO., LTD.	+9.84%	1.52B
ATLAS COPCO AB	+12.53%	82.35B
PARKER-HANNIFIN CORPORATION	+20.35%	71.09B
INGERSOLL RAND INC.	+20.75%	37.73B
XYLEM INC.	+15.94%	32.01B
FANUC CORPORATION	+9.19%	27.2B
FORTIVE CORPORATION	+4.58%	26.74B
SANDVIK AB	+3.90%	26B
TECHTRONIC INDUSTRIES CO. LTD.	+13.27%	25.5B
DOVER CORPORATION	+17.05%	24.76B