SUWEN ELECTRIC ENERGY TECHNOLOGY CO.,LTD. Financials Suwen Electric Energy Technology Co.,Ltd.
Equities
300982
CNE100004KS8
Construction & Engineering
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.25 CNY | +5.15% |
|
+23.06% | -32.25% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,326 | 8,430 | 6,797 | 4,576 | - | - |
| Enterprise Value (EV) 1 | 10,326 | 6,697 | 6,197 | 3,709 | 3,717 | 4,576 |
| P/E ratio | 31.4 x | 26.9 x | 86.4 x | 21.1 x | 12.7 x | 15.1 x |
| Yield | 0.82% | 0.71% | 0.61% | 2.09% | 2.65% | - |
| Capitalization / Revenue | 5.56 x | 3.58 x | 2.52 x | 1.39 x | 1.01 x | 0.9 x |
| EV / Revenue | 5.56 x | 2.84 x | 2.3 x | 1.13 x | 0.82 x | 0.9 x |
| EV / EBITDA | 29.6 x | 17.6 x | 56.3 x | 11.3 x | 6.82 x | 9.21 x |
| EV / FCF | -107 x | - | -22.9 x | 265 x | 14.8 x | - |
| FCF Yield | -0.94% | - | -4.37% | 0.38% | 6.78% | - |
| Price to Book | 7.09 x | 2.77 x | 2.18 x | 1.41 x | 1.22 x | 1.21 x |
| Nbr of stocks (in thousands) | 168,382 | 205,199 | 206,965 | 205,655 | - | - |
| Reference price 2 | 61.32 | 41.08 | 32.84 | 22.25 | 22.25 | 22.25 |
| Announcement Date | 4/24/22 | 4/10/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,856 | 2,357 | 2,694 | 3,291 | 4,550 | 5,058 |
| EBITDA 1 | - | 348.6 | 381.3 | 110 | 328.2 | 544.8 | 497.1 |
| EBIT 1 | - | 336.5 | 291.6 | 89.47 | 250.5 | 409.2 | 352.5 |
| Operating Margin | - | 18.13% | 12.37% | 3.32% | 7.61% | 8.99% | 6.97% |
| Earnings before Tax (EBT) 1 | - | 350.7 | 292.6 | 88.51 | 230.7 | 422.6 | 351.9 |
| Net income 1 | 237.5 | 301.2 | 256.1 | 78.4 | 203.3 | 371 | 305.1 |
| Net margin | - | 16.23% | 10.87% | 2.91% | 6.18% | 8.15% | 6.03% |
| EPS 2 | 1.883 | 1.950 | 1.525 | 0.3800 | 1.055 | 1.756 | 1.470 |
| Free Cash Flow 1 | - | -96.56 | - | -271 | 14 | 252 | - |
| FCF margin | - | -5.2% | - | -10.06% | 0.43% | 5.54% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 4.27% | 46.26% | - |
| FCF Conversion (Net income) | - | - | - | - | 6.89% | 67.93% | - |
| Dividend per Share 2 | - | 0.5000 | 0.2917 | 0.2000 | 0.4660 | 0.5893 | - |
| Announcement Date | 4/25/21 | 4/24/22 | 4/10/23 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | 486.3 | 609 | 855.3 | - | 639.2 | 651.8 | 822.6 | 497 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 73.08 | 107.8 | 63.5 | - | 53.8 | 58.05 | - | - | - | - | - |
| Operating Margin | - | 15.03% | 17.7% | 7.42% | - | 8.42% | 8.91% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 42.21 | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 0.2500 | 0.3917 | 0.5750 | 0.3083 | - | 0.3433 | 0.3200 | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - | 0.4081 | - | - |
| Announcement Date | 4/28/22 | 8/29/22 | 10/26/22 | 4/10/23 | 5/29/23 | 8/29/23 | 10/26/23 | 4/24/24 | 4/24/24 | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 1,733 | 600 | 867 | 859 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -96.6 | - | -271 | 14 | 252 | - |
| ROE (net income / shareholders' equity) | - | 25.8% | 16.4% | 2.55% | 6.23% | 10.1% | 8.05% |
| ROA (Net income/ Total Assets) | - | 15.3% | 7.14% | - | 3.2% | 5.69% | 4.1% |
| Assets 1 | - | 1,973 | 3,588 | - | 6,352 | 6,519 | 7,442 |
| Book Value Per Share 2 | - | 8.650 | 14.80 | 15.10 | 15.80 | 18.20 | 18.30 |
| Cash Flow per Share 2 | - | 0.2800 | -1.070 | -0.4800 | 1.010 | 1.580 | 1.060 |
| Capex 1 | - | 143 | 200 | 173 | 101 | 206 | 109 |
| Capex / Sales | - | 7.71% | 8.47% | 6.41% | 3.06% | 4.53% | 2.16% |
| Announcement Date | 4/25/21 | 4/24/22 | 4/10/23 | 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
22.25
CNY
Average target price
27.94
CNY
Spread / Average Target
+25.57%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -32.25% | 633M | |
| +17.95% | 10.91B | |
| +62.74% | 1.98B | |
| -29.65% | 1.75B | |
| +14.24% | 1.72B | |
| -15.08% | 1.68B | |
| +12.42% | 1.02B | |
| -9.24% | 723M | |
| -6.04% | 654M | |
| -14.42% | 481M |
- Stock Market
- Equities
- 300982 Stock
- Financials Suwen Electric Energy Technology Co.,Ltd.