Stock 002273 ZHEJIANG CRYSTAL-OPTECH CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zhejiang Crystal-Optech Co., Ltd

Equities

002273

CNE100000CT1

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
13.61 CNY +4.93% Intraday chart for Zhejiang Crystal-Optech Co., Ltd +3.50% +0.52%
Apr. 12 Zhejiang Crystal-Optech Co., Ltd Approves Cash Dividend for 2023 CI
Apr. 02 Tranche Update on Zhejiang Crystal-Optech Co., Ltd's Equity Buyback Plan announced on February 6, 2024. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 18,475 14,025 24,051 16,213 18,513 18,807 - -
Enterprise Value (EV) 1 18,475 14,025 24,051 13,816 16,230 16,283 15,521 18,807
P/E ratio 36.7 x 31.3 x 51.1 x 28.1 x 31.5 x 24.2 x 20.5 x 16.9 x
Yield 0.62% - - 1.7% 2.22% 2.2% 2.03% -
Capitalization / Revenue 6.16 x 4.35 x 6.31 x 3.71 x 3.65 x 3.01 x 2.46 x 2.11 x
EV / Revenue 6.16 x 4.35 x 6.31 x 3.16 x 3.2 x 2.6 x 2.03 x 2.11 x
EV / EBITDA 23.8 x 17.7 x 29.5 x 14.1 x 15 x 12.8 x 10.8 x 10.7 x
EV / FCF - -583 x -123 x -97.7 x 109 x 26.1 x 15.3 x -
FCF Yield - -0.17% -0.81% -1.02% 0.92% 3.83% 6.55% -
Price to Book 4.06 x 2.51 x 2.98 x 2.01 x 2.19 x 2.06 x 1.94 x 1.85 x
Nbr of stocks (in thousands) 1,143,277 1,210,074 1,383,018 1,375,150 1,367,268 1,381,843 - -
Reference price 2 16.16 11.59 17.39 11.79 13.54 13.61 13.61 13.61
Announcement Date 2/25/20 4/7/21 3/9/22 4/11/23 3/21/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,000 3,223 3,809 4,376 5,076 6,252 7,652 8,917
EBITDA 1 776.4 794 815.2 978.1 1,082 1,272 1,436 1,760
EBIT 1 566.1 528.8 498.7 617.8 664.6 825 1,004 1,262
Operating Margin 18.87% 16.41% 13.09% 14.12% 13.09% 13.2% 13.12% 14.15%
Earnings before Tax (EBT) 1 558.3 511.9 496.6 615.4 665.7 865.3 1,019 1,262
Net income 1 491.1 443.4 442.2 576.2 600.2 785.8 925 1,123
Net margin 16.37% 13.75% 11.61% 13.17% 11.82% 12.57% 12.09% 12.59%
EPS 2 0.4400 0.3700 0.3400 0.4200 0.4300 0.5616 0.6650 0.8050
Free Cash Flow 1 - -24.07 -194.8 -141.4 149 623 1,017 -
FCF margin - -0.75% -5.11% -3.23% 2.94% 9.97% 13.29% -
FCF Conversion (EBITDA) - - - - 13.77% 48.96% 70.81% -
FCF Conversion (Net income) - - - - 24.82% 79.28% 109.95% -
Dividend per Share 2 0.1000 - - 0.2000 0.3000 0.3000 0.2767 -
Announcement Date 2/25/20 4/7/21 3/9/22 4/11/23 3/21/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - 954.5 2,089 946.5 938 1,317 1,174 2,491 876.9 976.9 1,696 1,527 3,222 1,172 1,142 1,701 1,856 1,338
EBITDA 1 - - - - - 283.7 - - - - - - - 240.5 239.2 - - -
EBIT 1 - 91.8 300 - - 269.5 67.45 337 106.7 94.82 295.2 167.8 463.1 112 81 265 236 162
Operating Margin - 9.62% 14.36% - - 20.46% 5.75% 13.53% 12.17% 9.71% 17.41% 10.99% 14.37% 9.56% 7.09% 15.58% 12.72% 12.11%
Earnings before Tax (EBT) 1 - - 297.9 - - - 65.3 334.8 106.2 - 294.2 169.9 464.1 148 117 301 272 198
Net income 1 178.6 88.49 267.1 114.1 131.4 234.7 96.04 330.7 92.78 84.64 260.4 162.4 422.8 133 108 277 250 179
Net margin - 9.27% 12.79% 12.05% 14% 17.82% 8.18% 13.28% 10.58% 8.66% 15.36% 10.64% 13.12% 11.35% 9.46% 16.28% 13.47% 13.38%
EPS 2 0.1400 0.0600 0.2000 0.0800 0.1000 0.1700 0.0700 0.2400 0.0700 0.0600 0.1800 0.1200 0.3000 0.1049 0.1015 0.1950 0.1450 0.1300
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 10/22/21 3/9/22 3/9/22 4/14/22 8/17/22 10/24/22 4/11/23 4/11/23 4/24/23 8/29/23 10/20/23 3/21/24 3/21/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 2,397 2,283 2,524 3,286 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - -24.1 -195 -141 149 623 1,017 -
ROE (net income / shareholders' equity) 12% 8.32% 6.46% 7.15% 7.15% 8.67% 9.6% 10.9%
ROA (Net income/ Total Assets) 8.27% 6.38% - 5.73% - 6.45% 6.85% 7.9%
Assets 1 5,939 6,952 - 10,057 - 12,183 13,503 14,215
Book Value Per Share 2 3.980 4.620 5.830 5.860 6.190 6.600 7.020 7.360
Cash Flow per Share 2 0.5000 0.4500 0.5500 0.6100 0.8800 0.6100 0.9300 1.060
Capex 1 847 542 780 926 1,081 766 742 763
Capex / Sales 28.23% 16.83% 20.48% 21.15% 21.29% 12.25% 9.69% 8.56%
Announcement Date 2/25/20 4/7/21 3/9/22 4/11/23 3/21/24 - - -
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

Ratings for Zhejiang Crystal-Optech Co., Ltd

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
13.61 CNY
Average target price
16.78 CNY
Spread / Average Target
+23.32%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electronic Component

1st Jan change Capi.
ZHEJIANG CRYSTAL-OPTECH CO., LTD Stock Zhejiang Crystal-Optech Co., Ltd
+0.52% 2.6B
AMPHENOL CORPORATION Stock Amphenol Corporation
+21.55% 72.28B
MURATA MANUFACTURING CO., LTD Stock Murata Manufacturing Co., Ltd
-4.21% 34.41B
LUXSHARE PRECISION INDUSTRY CO., LTD. Stock Luxshare Precision Industry Co., Ltd.
-16.43% 28.52B
JABIL INC. Stock Jabil Inc.
-7.17% 14.26B
AVIC JONHON OPTRONIC TECHNOLOGY CO.,LTD. Stock AVIC Jonhon Optronic Technology Co.,Ltd.
-13.03% 9.92B
LENS TECHNOLOGY CO., LTD. Stock Lens Technology Co., Ltd.
+5.83% 9.52B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD. Stock Suzhou TFC Optical Communication Co., Ltd.
+71.16% 8.54B
COHERENT CORP. Stock Coherent Corp.
+26.49% 8.36B
EOPTOLINK TECHNOLOGY INC., LTD. Stock Eoptolink Technology Inc., Ltd.
+69.91% 8.21B
Electronic Component
  1. Stock Market
  2. Equities
  3. 002273 Stock
  4. Financials Zhejiang Crystal-Optech Co., Ltd