SUZHOU VEICHI ELECTRIC CO., LTD. Financials Suzhou Veichi Electric Co., Ltd.
Equities
688698
CNE100006BK9
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.64 CNY | -1.57% |
|
-4.36% | -23.92% |
| Apr. 29 | Suzhou Veichi Electric Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 16 | Suzhou Veichi Electric Gets 10 Patents in January-March Period | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,220 | 4,828 | 3,728 | 7,639 | 5,976 | - | - |
| Enterprise Value (EV) 1 | 3,220 | 4,828 | 3,728 | 7,639 | 5,976 | 5,976 | 5,976 |
| P/E ratio | 27.5 x | 38.3 x | 26.6 x | 35.6 x | 21.8 x | 15.1 x | 12.7 x |
| Yield | - | - | 1.21% | 0.77% | 0.98% | 1.9% | - |
| Capitalization / Revenue | - | 5.9 x | 4.11 x | 5.85 x | 3.5 x | 2.63 x | 2.17 x |
| EV / Revenue | - | 5.9 x | 4.11 x | 5.85 x | 3.5 x | 2.63 x | 2.17 x |
| EV / EBITDA | - | 33.2 x | 23.4 x | 34.6 x | 18.9 x | 13.2 x | 9.44 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 5.58 x | 3.8 x | 3.96 x | 2.71 x | 2.77 x | 2.09 x |
| Nbr of stocks (in thousands) | 180,000 | 180,000 | 180,000 | 210,259 | 210,259 | - | - |
| Reference price 2 | 17.89 | 26.82 | 20.71 | 36.33 | 27.64 | 27.64 | 27.64 |
| Announcement Date | 2/25/21 | 2/25/22 | 2/20/23 | 2/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 818.9 | 906 | 1,305 | 1,708 | 2,272 | 2,749 |
| EBITDA 1 | - | 145.3 | 159 | 220.6 | 316.8 | 451 | 633 |
| EBIT 1 | - | 130.3 | 141.6 | 197.1 | 274.5 | 385.3 | 494 |
| Operating Margin | - | 15.92% | 15.63% | 15.11% | 16.07% | 16.96% | 17.97% |
| Earnings before Tax (EBT) 1 | - | 136.9 | 147.2 | 198.7 | 277.5 | 388.6 | 497 |
| Net income 1 | 87.56 | 126.7 | 139.9 | 191 | 266 | 369.9 | 457 |
| Net margin | - | 15.48% | 15.44% | 14.64% | 15.57% | 16.28% | 16.62% |
| EPS 2 | 0.6500 | 0.7000 | 0.7800 | 1.020 | 1.265 | 1.832 | 2.180 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.2500 | 0.2800 | 0.2700 | 0.5250 | - |
| Announcement Date | 2/25/21 | 2/25/22 | 2/20/23 | 2/27/24 | - | - | - |
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) | - | 15.6% | 15.2% | 15.1% | 12.7% | 19.3% | 16.4% |
| ROA (Net income/ Total Assets) | - | - | 10.2% | 9.52% | 9.05% | 11% | 10.7% |
| Assets 1 | - | - | 1,370 | 2,007 | 2,939 | 3,370 | 4,271 |
| Book Value Per Share 2 | - | 4.810 | 5.450 | 9.180 | 10.20 | 9.970 | 13.30 |
| Cash Flow per Share 2 | - | 0.1700 | 1.000 | 0.0300 | 1.090 | 0.9700 | - |
| Capex 1 | - | 41.1 | 90 | 182 | 254 | 227 | 200 |
| Capex / Sales | - | 5.02% | 9.94% | 13.98% | 14.85% | 9.99% | 7.28% |
| Announcement Date | 2/25/21 | 2/25/22 | 2/20/23 | 2/27/24 | - | - | - |
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
4
Last Close Price
27.64
CNY
Average target price
41.17
CNY
Spread / Average Target
+48.94%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.92% | 805M | |
| +2.32% | 149B | |
| +26.00% | 141B | |
| +37.11% | 132B | |
| +15.90% | 64.53B | |
| +1.83% | 38.87B | |
| +102.61% | 36.42B | |
| +6.04% | 32.41B | |
| -12.67% | 30.91B | |
| +7.33% | 29.41B |
- Stock Market
- Equities
- 688698 Stock
- Financials Suzhou Veichi Electric Co., Ltd.
