Stock 002387 VISIONOX TECHNOLOGY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Visionox Technology Inc.

Equities

002387

CNE100000N46

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
7.4 CNY -1.73% Intraday chart for Visionox Technology Inc. +2.35% -33.99%
Apr. 29 Visionox Technology Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Visionox Technology Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 21,746 15,591 12,830 8,769 15,576 10,283 -
Enterprise Value (EV) 1 24,037 19,479 15,252 15,009 15,576 10,283 10,283
P/E ratio 340 x 76.6 x -7.75 x -4.19 x -4.13 x -3.63 x -5.07 x
Yield - - - - - - -
Capitalization / Revenue 8.09 x 4.54 x 2.82 x 1.17 x 2.63 x 1.27 x 1.1 x
EV / Revenue 8.09 x 4.54 x 2.82 x 1.17 x 2.63 x 1.27 x 1.1 x
EV / EBITDA 23,959,998 x 12,769,798 x -16,791,900 x -12,830,620 x - - -
EV / FCF - - - - 21.5 x -7.22 x -14 x
FCF Yield - - - - 4.65% -13.9% -7.12%
Price to Book 1.45 x 1.03 x 0.94 x 0.75 x - - -
Nbr of stocks (in thousands) 1,367,663 1,367,663 1,382,538 1,383,190 1,389,489 1,389,552 -
Reference price 2 15.90 11.40 9.280 6.340 11.21 7.400 7.400
Announcement Date 2/27/20 4/14/21 4/28/22 4/27/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,690 3,434 4,544 7,477 5,926 8,121 9,323
EBITDA 907.6 1,221 -764.1 -683.5 - - -
EBIT 1 89.07 282.6 -2,460 -3,182 -5,048 -2,842 -1,982
Operating Margin 3.31% 8.23% -54.14% -42.56% -85.18% -35% -21.26%
Earnings before Tax (EBT) 1 - - -2,461 - -5,047 -4,029 -3,088
Net income 1 64.03 203.6 -1,638 -2,070 -3,726 -2,841 -2,027
Net margin 2.38% 5.93% -36.05% -27.68% -62.88% -34.98% -21.74%
EPS 2 0.0468 0.1488 -1.198 -1.513 -2.713 -2.040 -1.460
Free Cash Flow 1 - - - - 724.6 -1,425 -732
FCF margin - - - - 12.23% -17.55% -7.85%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 2/27/20 4/14/21 4/28/22 4/27/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales - - - - -
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income - - - - -
Net margin - - - - -
EPS 1 -0.3800 -0.4243 -0.4200 -0.5900 -0.0800
Dividend per Share - - - - -
Announcement Date 4/28/22 5/29/22 8/29/22 10/27/22 4/27/23
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 2,291 3,887 2,422 6,239 - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) 2.524 x 3.184 x -3.17 x -9.129 x - - -
Free Cash Flow 1 - - - - 725 -1,425 -732
ROE (net income / shareholders' equity) 0.43% 1.35% -11.4% -16.3% -37.7% -27.4% -23.5%
ROA (Net income/ Total Assets) - - -4.24% - - -8% -6%
Assets 1 - - 38,598 - - 35,512 33,783
Book Value Per Share 11.00 11.10 9.830 8.470 - - -
Cash Flow per Share - - 1.380 - - - -
Capex - - 524 - - - -
Capex / Sales - - 11.53% - - - -
Announcement Date 2/27/20 4/14/21 4/28/22 4/27/23 4/29/24 - -
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
7.4 CNY
Average target price
11 CNY
Spread / Average Target
+48.65%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Display Screens

1st Jan change Capi.
VISIONOX TECHNOLOGY INC. Stock Visionox Technology Inc.
-33.99% 1.42B
CORNING INCORPORATED Stock Corning Incorporated
+10.72% 27.62B
TCL TECHNOLOGY GROUP CORPORATION Stock TCL Technology Group Corporation
+11.16% 12.11B
E INK HOLDINGS INC. Stock E Ink Holdings Inc.
+10.41% 7.7B
AUO CORPORATION Stock AUO Corporation
+0.55% 4.33B
EVERDISPLAY OPTRONICS (SHANGHAI) CO., LTD. Stock Everdisplay Optronics (Shanghai) Co., Ltd.
-8.23% 4.27B
CAIHONG DISPLAY DEVICES CO.,LTD. Stock Caihong Display Devices Co.,Ltd.
+20.00% 4.02B
LG DISPLAY CO., LTD. Stock LG Display Co., Ltd.
-17.19% 3.89B
INNOLUX CORPORATION Stock Innolux Corporation
-4.20% 3.85B
TIANMA MICROELECTRONICS CO., LTD. Stock Tianma Microelectronics Co., Ltd.
-23.66% 2.76B
Display Screens
  1. Stock Market
  2. Equities
  3. 002387 Stock
  4. Financials Visionox Technology Inc.