Stock 603421 QINGDAO TOPSCOMM COMMUNICATION INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Qingdao Topscomm Communication INC.

Equities

603421

CNE100002RS7

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
5.7 CNY -8.06% Intraday chart for Qingdao Topscomm Communication INC. -5.63% -39.36%
Apr. 29 Qingdao Topscomm Communication INC. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Qingdao Topscomm Communication INC. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 9,449 8,127 6,101 5,559 5,459 6,131
Enterprise Value (EV) 1 9,236 7,811 5,848 5,164 5,615 6,168
P/E ratio 64.6 x 49.5 x 33.2 x 35.5 x 46.5 x 47 x
Yield 0.61% 0.6% 0.9% 0.86% 0.66% -
Capitalization / Revenue 5.42 x 4.49 x 2.9 x 1.97 x 1.75 x 1.69 x
EV / Revenue 5.3 x 4.32 x 2.78 x 1.83 x 1.8 x 1.7 x
EV / EBITDA 33.4 x 30.2 x 18.9 x 17.1 x 21.1 x 19 x
EV / FCF -33.2 x -34.6 x -98.2 x 25.8 x -10 x 29.4 x
FCF Yield -3.01% -2.89% -1.02% 3.88% -9.96% 3.41%
Price to Book 3.72 x 2.69 x 1.93 x 1.71 x 1.64 x 1.67 x
Nbr of stocks (in thousands) 620,194 656,944 656,694 653,192 652,191 652,191
Reference price 2 15.24 12.37 9.290 8.510 8.370 9.400
Announcement Date 4/23/19 4/22/20 4/14/21 4/25/22 4/25/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,744 1,810 2,102 2,821 3,115 3,633
EBITDA 1 276.4 258.4 309.1 302.7 266 325
EBIT 1 212.7 161.6 181 156.4 129.6 179.8
Operating Margin 12.2% 8.93% 8.61% 5.54% 4.16% 4.95%
Earnings before Tax (EBT) 1 207.6 193.6 194.5 160.4 113.8 149.9
Net income 1 203.9 162 181.1 156.6 118.7 131.2
Net margin 11.69% 8.95% 8.61% 5.55% 3.81% 3.61%
EPS 2 0.2357 0.2500 0.2800 0.2400 0.1800 0.2000
Free Cash Flow 1 -277.9 -225.6 -59.57 200.1 -559.4 210.1
FCF margin -15.94% -12.46% -2.83% 7.09% -17.96% 5.78%
FCF Conversion (EBITDA) - - - 66.1% - 64.63%
FCF Conversion (Net income) - - - 127.75% - 160.09%
Dividend per Share 2 0.0936 0.0743 0.0840 0.0730 0.0550 -
Announcement Date 4/23/19 4/22/20 4/14/21 4/25/22 4/25/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 156 37.3
Net Cash position 1 213 316 253 395 - -
Leverage (Debt/EBITDA) - - - - 0.586 x 0.1147 x
Free Cash Flow 1 -278 -226 -59.6 200 -559 210
ROE (net income / shareholders' equity) 8.66% 5.77% 5.87% 4.89% 3.61% 3.89%
ROA (Net income/ Total Assets) 4.28% 2.78% 2.78% 2.06% 1.5% 1.94%
Assets 1 4,768 5,818 6,504 7,604 7,895 6,764
Book Value Per Share 2 4.100 4.590 4.810 4.980 5.100 5.640
Cash Flow per Share 2 0.2000 0.4800 0.4700 0.7000 0.6000 1.240
Capex 1 334 248 203 158 200 84.4
Capex / Sales 19.17% 13.68% 9.65% 5.6% 6.41% 2.32%
Announcement Date 4/23/19 4/22/20 4/14/21 4/25/22 4/25/23 4/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electrical Components & Equipment

1st Jan change Capi.
QINGDAO TOPSCOMM COMMUNICATION INC. Stock Qingdao Topscomm Communication INC.
-39.36% 514M
SIEMENS AG Stock Siemens AG
+4.53% 150B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+18.99% 130B
EATON CORPORATION PLC Stock Eaton Corporation plc
+33.09% 128B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+9.46% 60.91B
AMETEK, INC. Stock AMETEK, Inc.
+1.01% 38.51B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+93.59% 34.82B
WEG S.A. Stock WEG S.A.
+5.04% 32.09B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-11.73% 31.4B
NIDEC CORPORATION Stock Nidec Corporation
+27.37% 27.26B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 603421 Stock
  4. Financials Qingdao Topscomm Communication INC.