HARBIN ELECTRIC COMPANY LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.56 HKD | +3.64% |
|
+10.82% | +23.67% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,431 | 3,189 | 4,895 | 4,717 | 4,207 | 5,299 | - | - |
| Enterprise Value (EV) 1 | 3,431 | 3,189 | 4,895 | 4,717 | 4,207 | 5,299 | 5,299 | 5,299 |
| P/E ratio | 31.4 x | -467 x | -1.18 x | 47.7 x | 6.01 x | 5.78 x | 4.09 x | 3.43 x |
| Yield | - | 0.59% | - | - | - | - | - | - |
| Capitalization / Revenue | 0.15 x | 0.13 x | 0.23 x | 0.19 x | 0.15 x | 0.14 x | 0.12 x | 0.11 x |
| EV / Revenue | 0.15 x | 0.13 x | 0.23 x | 0.19 x | 0.15 x | 0.14 x | 0.12 x | 0.11 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | 1,078,481 x | - | - | - | - |
| FCF Yield | - | - | - | 0% | - | - | - | - |
| Price to Book | 0.22 x | 0.2 x | 0.42 x | 0.4 x | - | - | - | - |
| Nbr of stocks (in thousands) | 1,706,523 | 1,706,523 | 1,706,523 | 1,706,523 | 2,236,276 | 2,236,276 | - | - |
| Reference price 2 | 2.011 | 1.868 | 2.868 | 2.764 | 1.881 | 2.370 | 2.370 | 2.370 |
| Announcement Date | 3/29/20 | 3/24/21 | 3/25/22 | 3/29/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 22,516 | 23,760 | 21,225 | 24,644 | 28,841 | 38,426 | 44,717 | 46,771 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | 289.6 | 2,943 | -3,596 | 415.9 | 484.7 | - | - | - |
| Operating Margin | 1.29% | 12.39% | -16.94% | 1.69% | 1.68% | - | - | - |
| Earnings before Tax (EBT) | 219.5 | 76.96 | -4,200 | 205.8 | 769 | - | - | - |
| Net income 1 | 108.6 | -7.281 | -4,142 | 98.64 | 574.8 | 925 | 1,294 | 1,548 |
| Net margin | 0.48% | -0.03% | -19.52% | 0.4% | 1.99% | 2.41% | 2.89% | 3.31% |
| EPS 2 | 0.0640 | -0.004000 | -2.427 | 0.0580 | 0.3130 | 0.4100 | 0.5800 | 0.6900 |
| Free Cash Flow | - | - | - | 4,374 | - | - | - | - |
| FCF margin | - | - | - | 17.75% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 4,434.53% | - | - | - | - |
| Dividend per Share | - | 0.0110 | - | - | - | - | - | - |
| Announcement Date | 3/29/20 | 3/24/21 | 3/25/22 | 3/29/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | 4,374 | - | - | - | - |
| ROE (net income / shareholders' equity) | 0.71% | -0.05% | -30.4% | 0.85% | - | 7% | 9% | 10% |
| ROA (Net income/ Total Assets) | 0.19% | - | -6.99% | - | - | - | - | - |
| Assets 1 | 55,962 | - | 59,288 | - | - | - | - | - |
| Book Value Per Share | 9.130 | 9.190 | 6.780 | 6.870 | - | - | - | - |
| Cash Flow per Share | - | - | - | 2.790 | - | - | - | - |
| Capex | 492 | 351 | 376 | 373 | - | - | - | - |
| Capex / Sales | 2.19% | 1.48% | 1.77% | 1.51% | - | - | - | - |
| Announcement Date | 3/29/20 | 3/24/21 | 3/25/22 | 3/29/23 | 3/28/24 | - | - | - |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
2.56
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +23.67% | 731M | |
| +44.12% | 11.64B | |
| +20.54% | 6.56B | |
| +26.32% | 2.04B | |
| -3.88% | 1.04B | |
| -17.90% | 437M | |
| -27.30% | 253M | |
| -30.39% | 169M | |
| -13.41% | 94.2M |
- Stock Market
- Equities
- 1133 Stock
- Financials Harbin Electric Company Limited
