WUXI XDC CAYMAN INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.06 USD | +0.63% |
|
-17.31% | -40.44% |
| May. 01 | WuXi XDC Cayman’s Profit Up 82% in 2023 | MT |
| Mar. 25 | WuXi XDC Cayman Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 20,621 | 20,621 | - |
| Enterprise Value (EV) 1 | 34,275 | 17,254 | 17,421 |
| P/E ratio | 112 x | 36.1 x | 22.8 x |
| Yield | - | - | - |
| Capitalization / Revenue | 16.1 x | 6.53 x | 4.47 x |
| EV / Revenue | 16.1 x | 5.46 x | 3.78 x |
| EV / EBITDA | 92 x | 21.7 x | 13.9 x |
| EV / FCF | -23.3 x | -19.8 x | -399 x |
| FCF Yield | -4.3% | -5.05% | -0.25% |
| Price to Book | 4.18 x | 3.54 x | 3.06 x |
| Nbr of stocks (in thousands) | 1,178,446 | 1,178,446 | - |
| Reference price 2 | 17.61 | 17.61 | 17.61 |
| Announcement Date | 3/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 2,124 | 3,160 | 4,614 |
| EBITDA 1 | - | 372.5 | 793.3 | 1,249 |
| EBIT 1 | - | 343.5 | 661.1 | 1,067 |
| Operating Margin | - | 16.17% | 20.92% | 23.12% |
| Earnings before Tax (EBT) 1 | - | 359.6 | 704.9 | 1,125 |
| Net income 1 | 155.7 | 283.5 | 575.5 | 918.3 |
| Net margin | - | 13.35% | 18.21% | 19.9% |
| EPS 2 | 0.1800 | 0.2600 | 0.4873 | 0.7726 |
| Free Cash Flow 1 | - | -735 | -870.7 | -43.62 |
| FCF margin | - | -40.71% | -27.55% | -0.95% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 11/6/23 | 3/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|
| Net sales 1 | 875.9 | 1,392 | 1,702 |
| EBITDA | - | - | - |
| EBIT 1 | 168 | 337.6 | 423.4 |
| Operating Margin | 19.18% | 24.25% | 24.88% |
| Earnings before Tax (EBT) 1 | 70 | - | - |
| Net income 1 | 56 | - | - |
| Net margin | 6.39% | - | - |
| EPS 2 | 0.0400 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 3,519 | 3,367 | 3,201 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | -735 | -871 | -43.6 |
| ROE (net income / shareholders' equity) | - | 8.35% | 10.2% | 14.2% |
| ROA (Net income/ Total Assets) | - | 5.57% | 9.45% | 12% |
| Assets 1 | - | 4,456 | 6,089 | 7,671 |
| Book Value Per Share 2 | - | 4.210 | 4.980 | 5.750 |
| Cash Flow per Share 2 | - | 0.3600 | 0.6000 | 0.7500 |
| Capex 1 | - | 695 | 1,546 | 918 |
| Capex / Sales | - | 38.47% | 48.92% | 19.9% |
| Announcement Date | 11/6/23 | 3/25/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
17.61
CNY
Average target price
28.8
CNY
Spread / Average Target
+63.53%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -40.44% | 2.86B | |
| +31.35% | 695B | |
| +26.51% | 568B | |
| -4.59% | 361B | |
| +19.60% | 330B | |
| +3.50% | 283B | |
| +16.70% | 239B | |
| +8.60% | 204B | |
| -7.65% | 198B | |
| +8.70% | 168B |
- Stock Market
- Equities
- 2268 Stock
- Financials WuXi XDC Cayman Inc.