CHUZHOU DUOLI AUTOMOTIVE TECHNOLOGY CO., LTD. Financials Chuzhou Duoli Automotive Technology Co., Ltd.
Equities
001311
CNE100005YL1
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.43 CNY | -2.31% |
|
-1.28% | -22.38% |
| May. 09 | Chuzhou Duoli Automotive Technology to Acquire Industrial Land | MT |
| Apr. 29 | Chuzhou Duoli Automotive Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 9,097 | 7,061 | - | - |
| Enterprise Value (EV) 1 | 9,097 | 7,061 | 7,061 | 7,061 |
| P/E ratio | 17.7 x | 11.5 x | 9.42 x | 8.21 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.32 x | 1.53 x | 1.26 x | 1.11 x |
| EV / Revenue | 2.32 x | 1.53 x | 1.26 x | 1.11 x |
| EV / EBITDA | 12.4 x | 7.86 x | 6.47 x | 5.74 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 2.12 x | 1.49 x | 1.33 x | 1.19 x |
| Nbr of stocks (in thousands) | 183,733 | 183,733 | - | - |
| Reference price 2 | 49.51 | 38.43 | 38.43 | 38.43 |
| Announcement Date | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 3,913 | 4,628 | 5,597 | 6,353 |
| EBITDA 1 | - | 735.2 | 898.1 | 1,091 | 1,231 |
| EBIT 1 | - | 596.9 | 738.4 | 907.4 | 1,042 |
| Operating Margin | - | 15.26% | 15.95% | 16.21% | 16.4% |
| Earnings before Tax (EBT) 1 | - | 605.8 | 745.6 | 914.7 | 1,049 |
| Net income 1 | 445.3 | 496.6 | 611.4 | 750 | 860.2 |
| Net margin | - | 12.69% | 13.21% | 13.4% | 13.54% |
| EPS 2 | 4.200 | 2.790 | 3.330 | 4.080 | 4.680 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/24/23 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13.3% | 13.5% | 14.9% | 15.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 23.30 | 25.80 | 28.90 | 32.40 |
| Cash Flow per Share 2 | - | 2.780 | 3.210 | 3.070 | 5.360 |
| Capex 1 | - | 941 | 274 | 362 | 283 |
| Capex / Sales | - | 24.05% | 5.93% | 6.47% | 4.45% |
| Announcement Date | 4/24/23 | 4/18/24 | - | - | - |
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
38.43
CNY
Average target price
46.62
CNY
Spread / Average Target
+21.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.38% | 999M | |
| +22.85% | 47.61B | |
| -8.91% | 22.54B | |
| +26.99% | 20.49B | |
| +35.20% | 17.99B | |
| -5.27% | 14.81B | |
| -16.41% | 13.66B | |
| -18.62% | 13.44B | |
| +29.99% | 11.71B | |
| +39.46% | 11.27B |
- Stock Market
- Equities
- 001311 Stock
- Financials Chuzhou Duoli Automotive Technology Co., Ltd.
