XINGYE LEATHER TECHNOLOGY CO., LTD. Financials Xingye Leather Technology Co., Ltd.
Equities
002674
CNE100001DB5
Textiles & Leather Goods
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.78 CNY | +2.98% |
|
+4.75% | +5.01% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,341 | 3,686 | 3,278 | 3,155 | 3,552 | 3,730 | - | - |
| Enterprise Value (EV) 1 | 3,341 | 3,686 | 3,278 | 3,155 | 3,552 | 3,730 | 3,730 | 3,730 |
| P/E ratio | 28.3 x | 32.3 x | 18.1 x | 21 x | 19.7 x | 14.2 x | 11 x | 9 x |
| Yield | 5.42% | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.11 x | 2.52 x | - | 1.59 x | 1.32 x | 1.12 x | 0.89 x | 0.77 x |
| EV / Revenue | 2.11 x | 2.52 x | - | 1.59 x | 1.32 x | 1.12 x | 0.89 x | 0.77 x |
| EV / EBITDA | 17.4 x | 18.7 x | - | 12.1 x | 10.6 x | 8.15 x | 6.56 x | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.45 x | 1.73 x | - | 1.34 x | 1.48 x | 1.44 x | 1.35 x | 1.16 x |
| Nbr of stocks (in thousands) | 302,082 | 291,863 | 291,863 | 291,863 | 291,863 | 291,863 | - | - |
| Reference price 2 | 11.06 | 12.63 | 11.23 | 10.81 | 12.17 | 12.78 | 12.78 | 12.78 |
| Announcement Date | 4/13/20 | 4/12/21 | 4/25/22 | 4/24/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,587 | 1,460 | - | 1,988 | 2,700 | 3,343 | 4,169 | 4,831 |
| EBITDA 1 | 192.2 | 197.1 | - | 259.8 | 335.3 | 457.7 | 568.3 | - |
| EBIT 1 | 136.1 | 139.1 | - | 199.9 | 264.7 | 374 | 463.2 | 663 |
| Operating Margin | 8.58% | 9.52% | - | 10.05% | 9.81% | 11.19% | 11.11% | 13.72% |
| Earnings before Tax (EBT) 1 | 135.5 | 133.5 | - | 195.9 | 266.3 | 376 | 460.4 | 647 |
| Net income 1 | 118 | 115.5 | 181.3 | 150.6 | 186.3 | 263 | 339.4 | 414 |
| Net margin | 7.44% | 7.91% | - | 7.57% | 6.9% | 7.87% | 8.14% | 8.57% |
| EPS 2 | 0.3907 | 0.3910 | 0.6212 | 0.5159 | 0.6182 | 0.9000 | 1.160 | 1.420 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | 0.6000 | - | - | - | - | - | - | - |
| Announcement Date | 4/13/20 | 4/12/21 | 4/25/22 | 4/24/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.14% | 5.28% | - | 6.5% | 7.9% | 9.2% | 11.6% | 11% |
| ROA (Net income/ Total Assets) | 3.97% | 3.81% | - | - | - | - | - | - |
| Assets 1 | 2,970 | 3,032 | - | - | - | - | - | - |
| Book Value Per Share 2 | 7.620 | 7.310 | - | 8.050 | 8.230 | 8.880 | 9.440 | 11.10 |
| Cash Flow per Share 2 | 0.1400 | 0.6100 | - | -0.3800 | 0.0900 | 4.580 | 0.8100 | 1.340 |
| Capex 1 | 46.8 | 38.9 | - | - | 171 | 5 | 6 | 7 |
| Capex / Sales | 2.95% | 2.66% | - | - | 6.33% | 0.15% | 0.14% | 0.14% |
| Announcement Date | 4/13/20 | 4/12/21 | 4/25/22 | 4/24/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
12.78
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +5.01% | 515M | |
| -7.07% | 2.45B | |
| -15.54% | 630M | |
| +10.63% | 443M | |
| -7.08% | 277M | |
| +15.50% | 274M | |
| +29.11% | 224M | |
| +3.91% | 135M | |
| -13.55% | 126M | |
| +7.66% | 119M |
- Stock Market
- Equities
- 002674 Stock
- Financials Xingye Leather Technology Co., Ltd.
