BAFANG ELECTRIC (SUZHOU) CO.,LTD. Financials Bafang Electric (Suzhou) Co.,Ltd.
Equities
603489
CNE100003PQ3
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.82 CNY | -5.51% |
|
-0.34% | -36.63% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,329 | 22,896 | 27,141 | 12,871 | 9,238 | 5,854 | - |
| Enterprise Value (EV) 1 | 12,329 | 22,896 | 27,141 | 12,871 | 9,238 | 5,854 | 5,854 |
| P/E ratio | 38.1 x | 56.8 x | 44.8 x | 25.1 x | 72.3 x | 26.4 x | 11.2 x |
| Yield | 0.97% | 1.05% | 0.89% | 1.87% | 1.82% | 3.79% | 5.8% |
| Capitalization / Revenue | 10.3 x | 16.4 x | 10.3 x | 4.52 x | 5.61 x | 3.09 x | 2.57 x |
| EV / Revenue | 10.3 x | 16.4 x | 10.3 x | 4.52 x | 5.61 x | 3.09 x | 2.57 x |
| EV / EBITDA | 32.3 x | 48.1 x | 40.6 x | 20.7 x | 53.5 x | 15.3 x | 10.5 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 6.22 x | 9.94 x | 10.1 x | 4.5 x | 3.36 x | 2.06 x | 1.98 x |
| Nbr of stocks (in thousands) | 1,68,000 | 1,68,441 | 1,68,426 | 1,68,416 | 1,68,119 | 1,68,119 | - |
| Reference price 2 | 73.39 | 135.9 | 161.1 | 76.42 | 54.95 | 34.82 | 34.82 |
| Announcement Date | 13/04/20 | 14/04/21 | 29/04/22 | 20/04/23 | 19/04/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,197 | 1,397 | 2,647 | 2,850 | 1,648 | 1,895 | 2,275 |
| EBITDA 1 | 381.6 | 476.1 | 668.5 | 620.4 | 172.6 | 382 | 555 |
| EBIT 1 | 375.2 | 468.3 | 655.8 | 585.6 | 136.8 | 240 | 371 |
| Operating Margin | 31.35% | 33.52% | 24.77% | 20.55% | 8.3% | 12.66% | 16.31% |
| Earnings before Tax (EBT) 1 | 377.4 | 471.2 | 705.2 | 590.9 | 141.2 | 245 | 375 |
| Net income 1 | 323.8 | 402.3 | 606.6 | 512.1 | 127.9 | 221 | 521.3 |
| Net margin | 27.06% | 28.79% | 22.92% | 17.97% | 7.76% | 11.66% | 22.91% |
| EPS 2 | 1.929 | 2.393 | 3.600 | 3.050 | 0.7600 | 1.320 | 3.100 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.7143 | 1.429 | 1.429 | 1.429 | 1.000 | 1.320 | 2.020 |
| Announcement Date | 13/04/20 | 14/04/21 | 29/04/22 | 20/04/23 | 19/04/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 47% | 19% | 24.8% | 18.5% | 4.59% | 7.9% | 15% |
| ROA (Net income/ Total Assets) | - | 15.7% | 19% | - | - | 6.6% | 9.7% |
| Assets 1 | - | 2,569 | 3,197 | - | - | 3,348 | 5,374 |
| Book Value Per Share 2 | 11.80 | 13.70 | 15.90 | 17.00 | 16.40 | 16.90 | 17.60 |
| Cash Flow per Share 2 | 1.600 | 1.370 | 1.990 | 2.080 | - | 0.7100 | 1.860 |
| Capex 1 | 26.8 | 80.2 | 194 | 267 | 287 | 331 | 96 |
| Capex / Sales | 2.24% | 5.74% | 7.33% | 9.36% | 17.43% | 17.47% | 4.22% |
| Announcement Date | 13/04/20 | 14/04/21 | 29/04/22 | 20/04/23 | 19/04/24 | - | - |
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
2
Last Close Price
34.82
CNY
Average target price
40
CNY
Spread / Average Target
+14.88%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.63% | 809M | |
| +26.07% | 51.05B | |
| -9.91% | 21.99B | |
| +24.54% | 20.17B | |
| +33.27% | 17.52B | |
| -4.64% | 15.13B | |
| -18.39% | 13.41B | |
| -19.97% | 13.26B | |
| +33.81% | 12.25B | |
| +28.63% | 10.66B |
- Stock Market
- Equities
- 603489 Stock
- Financials Bafang Electric (Suzhou) Co.,Ltd.