Stock 002577 SHENZHEN RAPOO TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shenzhen Rapoo Technology Co., Ltd.

Equities

002577

CNE1000012J6

Computer Hardware

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
13.62 CNY +0.15% Intraday chart for Shenzhen Rapoo Technology Co., Ltd. +12.94% -22.75%
Apr. 26 Shenzhen Rapoo Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 29 Shenzhen Rapoo Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,755 3,635 3,276 3,369 3,168 4,987
Enterprise Value (EV) 1 2,145 2,960 2,589 2,626 2,351 4,123
P/E ratio 325 x -20.9 x 72.4 x 79.4 x 86.2 x 160 x
Yield - - - - - -
Capitalization / Revenue 5.81 x 8.08 x 7.28 x 6.92 x 7.08 x 12 x
EV / Revenue 4.52 x 6.58 x 5.75 x 5.4 x 5.25 x 9.95 x
EV / EBITDA -166 x -59.7 x 50.1 x 62.1 x 91.1 x 429 x
EV / FCF -32 x 7.48 x -87.6 x 73.2 x 51.3 x 201 x
FCF Yield -3.12% 13.4% -1.14% 1.37% 1.95% 0.5%
Price to Book 2.33 x 3.62 x 3.1 x 3.05 x 2.8 x 4.3 x
Nbr of stocks (in thousands) 282,880 282,880 282,880 282,880 282,880 282,880
Reference price 2 9.740 12.85 11.58 11.91 11.20 17.63
Announcement Date 4/19/19 4/27/20 2/8/21 3/29/22 4/7/23 3/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 474.6 449.7 450.1 486.8 447.5 414.5
EBITDA 1 -12.92 -49.61 51.66 42.29 25.81 9.608
EBIT 1 -42.65 -82.78 39.7 30.56 14.44 0.7139
Operating Margin -8.99% -18.41% 8.82% 6.28% 3.23% 0.17%
Earnings before Tax (EBT) 1 3.13 -168 54.61 47.95 43.57 35.75
Net income 1 8.068 -173.9 46.51 42.96 37.24 31.96
Net margin 1.7% -38.66% 10.33% 8.83% 8.32% 7.71%
EPS 2 0.0300 -0.6146 0.1600 0.1500 0.1300 0.1100
Free Cash Flow 1 -66.97 395.8 -29.55 35.88 45.82 20.48
FCF margin -14.11% 88.03% -6.57% 7.37% 10.24% 4.94%
FCF Conversion (EBITDA) - - - 84.85% 177.51% 213.15%
FCF Conversion (Net income) - - - 83.51% 123.04% 64.08%
Dividend per Share - - - - - -
Announcement Date 4/19/19 4/27/20 2/8/21 3/29/22 4/7/23 3/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 610 675 686 743 817 864
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -67 396 -29.6 35.9 45.8 20.5
ROE (net income / shareholders' equity) 0.67% -16% 4.52% 3.98% 3.33% 2.79%
ROA (Net income/ Total Assets) -2.04% -4.28% 2.18% 1.61% 0.75% 0.04%
Assets 1 -395.5 4,063 2,138 2,668 4,976 88,046
Book Value Per Share 2 4.170 3.550 3.740 3.900 4.000 4.100
Cash Flow per Share 2 0.9900 1.320 1.110 1.170 1.640 2.100
Capex 1 43.7 17.7 3.67 0.93 1.65 0.28
Capex / Sales 9.21% 3.93% 0.82% 0.19% 0.37% 0.07%
Announcement Date 4/19/19 4/27/20 2/8/21 3/29/22 4/7/23 3/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Input Devices

1st Jan change Capi.
SHENZHEN RAPOO TECHNOLOGY CO., LTD. Stock Shenzhen Rapoo Technology Co., Ltd.
-22.75% 532M
ZKTECO CO., LTD. Stock Zkteco Co., Ltd.
-24.47% 665M
G.TECH TECHNOLOGY LTD. Stock G.tech Technology Ltd.
-11.74% 328M
XPERIX INC. Stock Xperix Inc.
-20.32% 77.78M
BISON ELECTRONICS INC. Stock Bison Electronics Inc.
+37.87% 53.77M
Input Devices
  1. Stock Market
  2. Equities
  3. 002577 Stock
  4. Financials Shenzhen Rapoo Technology Co., Ltd.