SHENZHEN MINDE ELECTRONICS TECHNOLOGY LTD. Financials Shenzhen MinDe Electronics Technology Ltd.
Equities
300656
CNE100002NX6
Computer Hardware
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.44 CNY | -1.42% |
|
-1.12% | -20.75% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,859 | 2,051 | 3,100 | 6,367 | 4,853 | 4,235 |
| Enterprise Value (EV) 1 | 1,689 | 1,853 | 3,090 | 6,446 | 4,963 | 4,474 |
| P/E ratio | 34.8 x | 56.7 x | 60.1 x | 83.6 x | 53.8 x | 337 x |
| Yield | 0.73% | 0.48% | 0.35% | 0.19% | 0.32% | - |
| Capitalization / Revenue | 6.77 x | 6.72 x | 7.69 x | 11.7 x | 9.36 x | 10.6 x |
| EV / Revenue | 6.15 x | 6.07 x | 7.66 x | 11.8 x | 9.58 x | 11.2 x |
| EV / EBITDA | 32.2 x | 36.2 x | 51.2 x | 66.8 x | 71.1 x | 63.1 x |
| EV / FCF | -13.3 x | 10.5 x | -52 x | 162 x | -15.6 x | -118 x |
| FCF Yield | -7.54% | 9.56% | -1.92% | 0.62% | -6.41% | -0.84% |
| Price to Book | 4.06 x | 4.13 x | 5.8 x | 11.4 x | 4.24 x | 3.64 x |
| Nbr of stocks (in thousands) | 158,123 | 158,123 | 158,123 | 158,123 | 172,635 | 172,635 |
| Reference price 2 | 11.75 | 12.97 | 19.61 | 40.27 | 28.11 | 24.53 |
| Announcement Date | 4/24/19 | 4/24/20 | 4/27/21 | 3/30/22 | 4/24/23 | 4/19/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 274.6 | 305.4 | 403.2 | 546.3 | 518.2 | 399.5 |
| EBITDA 1 | 52.46 | 51.12 | 60.4 | 96.46 | 69.85 | 70.95 |
| EBIT 1 | 49.71 | 50.23 | 59.09 | 93.9 | 65.71 | 66.09 |
| Operating Margin | 18.1% | 16.45% | 14.65% | 17.19% | 12.68% | 16.54% |
| Earnings before Tax (EBT) 1 | 64.06 | 43.02 | 64.72 | 92.81 | 104.4 | 18.33 |
| Net income 1 | 53.44 | 36.17 | 51.6 | 76.13 | 89.71 | 12.56 |
| Net margin | 19.46% | 11.84% | 12.8% | 13.94% | 17.31% | 3.14% |
| EPS 2 | 0.3380 | 0.2287 | 0.3264 | 0.4815 | 0.5227 | 0.0727 |
| Free Cash Flow 1 | -127.2 | 177.2 | -59.38 | 39.9 | -318.2 | -37.76 |
| FCF margin | -46.34% | 58.04% | -14.73% | 7.3% | -61.4% | -9.45% |
| FCF Conversion (EBITDA) | - | 346.71% | - | 41.36% | - | - |
| FCF Conversion (Net income) | - | 490.03% | - | 52.41% | - | - |
| Dividend per Share 2 | 0.0854 | 0.0626 | 0.0689 | 0.0758 | 0.0909 | - |
| Announcement Date | 4/24/19 | 4/24/20 | 4/27/21 | 3/30/22 | 4/24/23 | 4/19/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 79.5 | 111 | 239 |
| Net Cash position 1 | 170 | 198 | 10.8 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.8243 x | 1.583 x | 3.366 x |
| Free Cash Flow 1 | -127 | 177 | -59.4 | 39.9 | -318 | -37.8 |
| ROE (net income / shareholders' equity) | 12.3% | 7.7% | 9.94% | 13.9% | 10.6% | 1.25% |
| ROA (Net income/ Total Assets) | 5.83% | 4.95% | 5.06% | 7.15% | 3.47% | 2.51% |
| Assets 1 | 916.9 | 730.4 | 1,020 | 1,065 | 2,582 | 500.7 |
| Book Value Per Share 2 | 2.890 | 3.140 | 3.380 | 3.520 | 6.640 | 6.740 |
| Cash Flow per Share 2 | 0.2800 | 0.3400 | 0.4500 | 0.2200 | 0.8600 | 0.7900 |
| Capex 1 | 32.4 | 3.94 | 16 | 14.2 | 365 | 150 |
| Capex / Sales | 11.81% | 1.29% | 3.96% | 2.6% | 70.51% | 37.65% |
| Announcement Date | 4/24/19 | 4/24/20 | 4/27/21 | 3/30/22 | 4/24/23 | 4/19/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.75% | 464M | |
| +72.04% | 93.94B | |
| -2.16% | 28.81B | |
| +1.18% | 22.33B | |
| +5.48% | 18.91B | |
| -6.41% | 14.92B | |
| -3.86% | 12.99B | |
| -6.33% | 10.51B | |
| +12.42% | 10.33B | |
| +16.63% | 10.19B |
- Stock Market
- Equities
- 300656 Stock
- Financials Shenzhen MinDe Electronics Technology Ltd.