SHENZHEN FASTPRINT CIRCUIT TECH CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.09 CNY | +1.43% |
|
+13.73% | -17.92% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,112 | 14,076 | 20,831 | 16,355 | 24,887 | 20,398 | - | - |
| Enterprise Value (EV) 1 | 12,112 | 14,076 | 20,831 | 16,355 | 27,070 | 23,609 | 23,485 | 20,398 |
| P/E ratio | 40.7 x | 27 x | 33.3 x | 29.3 x | 113 x | 53.7 x | 34.7 x | 24.7 x |
| Yield | 0.98% | - | - | 0.83% | 0.34% | 0.5% | 0.83% | 1.41% |
| Capitalization / Revenue | 3.19 x | - | 4.13 x | 3.05 x | 4.64 x | 3.2 x | 2.31 x | 1.85 x |
| EV / Revenue | 3.19 x | - | 4.13 x | 3.05 x | 5.05 x | 3.7 x | 2.66 x | 1.85 x |
| EV / EBITDA | - | - | 23.7 x | 20.7 x | 63.5 x | 27.5 x | 17.3 x | 11.4 x |
| EV / FCF | - | - | - | - | -15.4 x | -202 x | 63 x | 52.6 x |
| FCF Yield | - | - | - | - | -6.47% | -0.49% | 1.59% | 1.9% |
| Price to Book | 4.33 x | - | 5.59 x | 2.51 x | 4.7 x | 3.16 x | 2.91 x | 3 x |
| Nbr of stocks (in thousands) | 1,487,908 | 1,487,908 | 1,487,918 | 1,689,546 | 1,689,551 | 1,687,196 | - | - |
| Reference price 2 | 8.140 | 9.460 | 14.00 | 9.680 | 14.73 | 12.09 | 12.09 | 12.09 |
| Announcement Date | 2/24/20 | 4/14/21 | 4/9/22 | 3/30/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,792 | - | 5,040 | 5,354 | 5,360 | 6,384 | 8,828 | 11,036 |
| EBITDA 1 | - | - | 879.4 | 791.9 | 426.3 | 857 | 1,358 | 1,794 |
| EBIT 1 | 368.3 | - | 667.7 | 496.9 | 36.23 | 276.8 | 662.2 | 822.3 |
| Operating Margin | 9.71% | - | 13.25% | 9.28% | 0.68% | 4.34% | 7.5% | 7.45% |
| Earnings before Tax (EBT) 1 | 366.4 | - | 669.3 | 501.2 | 33.26 | 278.8 | 663.8 | 823.8 |
| Net income 1 | 303 | 521.6 | 621.5 | 525.6 | 211.2 | 383 | 694.4 | 823 |
| Net margin | 7.99% | - | 12.33% | 9.82% | 3.94% | 6% | 7.87% | 7.46% |
| EPS 2 | 0.2000 | 0.3500 | 0.4200 | 0.3300 | 0.1300 | 0.2250 | 0.3488 | 0.4900 |
| Free Cash Flow 1 | - | - | - | - | -1,753 | -116.6 | 372.9 | 387.8 |
| FCF margin | - | - | - | - | -32.7% | -1.83% | 4.22% | 3.51% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 27.46% | 21.61% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 53.7% | 47.11% |
| Dividend per Share 2 | 0.0800 | - | - | 0.0800 | 0.0500 | 0.0600 | 0.1005 | 0.1700 |
| Announcement Date | 2/24/20 | 4/14/21 | 4/9/22 | 3/30/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 1,371 | - | - | - |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | -68.67 | - | - | - |
| Operating Margin | - | - | -5.01% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | 18.06 | 172.4 | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | 0.0100 | 0.1000 | 0.0200 | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | 0.0626 |
| Announcement Date | 8/21/23 | 10/26/23 | 4/24/24 | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 2,183 | 3,211 | 3,087 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 5.12 x | 3.747 x | 2.273 x | - |
| Free Cash Flow 1 | - | - | - | - | -1,753 | -117 | 373 | 388 |
| ROE (net income / shareholders' equity) | 11.5% | - | 17.7% | 10.8% | 3.41% | 6.91% | 9.65% | 12.1% |
| ROA (Net income/ Total Assets) | 5.88% | - | 8.59% | 5.21% | - | 2.53% | 5.08% | 5.62% |
| Assets 1 | 5,153 | - | 7,233 | 10,095 | - | 15,140 | 13,669 | 14,645 |
| Book Value Per Share 2 | 1.880 | - | 2.510 | 3.850 | 3.140 | 3.820 | 4.160 | 4.040 |
| Cash Flow per Share 2 | 0.3500 | - | 0.3900 | 0.4300 | 0.0700 | 0.0500 | 0.7200 | 1.070 |
| Capex 1 | 354 | - | 1,069 | 2,366 | 1,878 | 1,114 | 1,087 | 1,374 |
| Capex / Sales | 9.32% | - | 21.22% | 44.19% | 35.04% | 17.46% | 12.32% | 12.45% |
| Announcement Date | 2/24/20 | 4/14/21 | 4/9/22 | 3/30/23 | 4/24/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
12.09
CNY
Average target price
15.2
CNY
Spread / Average Target
+25.72%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -17.92% | 2.82B | |
| 0.00% | 49.58B | |
| -4.06% | 17.31B | |
| +20.89% | 11.67B | |
| +51.58% | 8.86B | |
| +4.55% | 8.6B | |
| +9.63% | 7.81B | |
| -15.29% | 7.69B | |
| -11.75% | 6.93B | |
| -11.37% | 6.96B |
- Stock Market
- Equities
- 002436 Stock
- Financials Shenzhen Fastprint Circuit Tech Co.,Ltd.
