Stock 002416 SHENZHEN AISIDI CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shenzhen Aisidi Co., Ltd.

Equities

002416

CNE100000PN6

Phones & Handheld Devices

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
12.05 CNY +2.82% Intraday chart for Shenzhen Aisidi Co., Ltd. +3.70% +29.71%
Apr. 26 Shenzhen Aisidi Co., Ltd. Proposes Final Cash Dividend (Tax Included) for 2023 CI
Apr. 25 Shenzhen Aisidi Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,245 14,103 11,748 11,513 14,933 - -
Enterprise Value (EV) 1 9,245 14,103 11,748 11,513 14,933 14,933 14,933
P/E ratio 13.2 x 15.3 x 16.1 x 17.6 x 21.1 x 15.3 x 15.3 x
Yield - - - 4.31% 5.23% 6.47% -
Capitalization / Revenue - 0.15 x - 0.13 x 0.15 x 0.12 x 0.13 x
EV / Revenue - 0.15 x - 0.13 x 0.15 x 0.12 x 0.13 x
EV / EBITDA - 11.3 x - 12 x 10.5 x 8.39 x 8.64 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 2.44 x - 1.93 x 2.36 x 2.22 x 2.07 x
Nbr of stocks (in thousands) 1,239,282 1,239,282 1,239,282 1,239,282 1,239,282 - -
Reference price 2 7.460 11.38 9.480 9.290 12.05 12.05 12.05
Announcement Date 4/5/21 3/28/22 4/17/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 95,037 - 92,043 99,456 119,737 116,088
EBITDA 1 - 1,246 - 957.2 1,416 1,780 1,729
EBIT 1 - 1,223 - 926.2 998.9 1,352 1,365
Operating Margin - 1.29% - 1.01% 1% 1.13% 1.18%
Earnings before Tax (EBT) 1 - 1,260 - 930.7 1,004 1,352 1,365
Net income 1 700.5 922.1 730.3 655.3 709.9 978.6 973.9
Net margin - 0.97% - 0.71% 0.71% 0.82% 0.84%
EPS 2 0.5650 0.7441 0.5893 0.5288 0.5700 0.7900 0.7900
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - 0.4000 0.6300 0.7800 -
Announcement Date 4/5/21 3/28/22 4/17/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 16% - 11.1% 11.2% 14.6% 13.5%
ROA (Net income/ Total Assets) - - - - 5.7% 6.64% -
Assets 1 - - - - 12,454 14,737 -
Book Value Per Share 2 - 4.660 - 4.810 5.100 5.420 5.820
Cash Flow per Share 2 - -2.680 - 2.940 -1.470 1.660 -1.590
Capex 1 - - - 24.4 58 54 -
Capex / Sales - - - 0.03% 0.06% 0.05% -
Announcement Date 4/5/21 3/28/22 4/17/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Shenzhen Aisidi Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
12.05
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Phones & Handheld Devices

1st Jan change Capi.
SHENZHEN AISIDI CO., LTD. Stock Shenzhen Aisidi Co., Ltd.
+29.71% 2.01B
HTC CORPORATION Stock HTC Corporation
-16.86% 1.11B
JNTC CO., LTD. Stock JNTC Co., Ltd.
+68.47% 875M
MERRY ELECTRONICS CO., LTD. Stock Merry Electronics Co., Ltd.
+10.50% 818M
SK NETWORKS COMPANY LIMITED Stock SK Networks Company Limited
-12.17% 778M
SHELLY GROUP AD Stock Shelly Group AD
+44.37% 673M
NINGBO BIRD CO.,LTD. Stock Ningbo Bird Co.,Ltd.
-28.90% 373M
OPTIEMUS INFRACOM LIMITED Stock Optiemus Infracom Limited
-9.59% 289M
SMART SHARE GLOBAL LIMITED Stock Smart Share Global Limited
+42.02% 165M
UIL CO., LTD. Stock UIL Co., Ltd.
-5.17% 78.87M
Other Phones & Handheld Devices
  1. Stock Market
  2. Equities
  3. 002416 Stock
  4. Financials Shenzhen Aisidi Co., Ltd.