CETC DIGITAL TECHNOLOGY CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.5 CNY | +0.98% |
|
-2.11% | -10.34% |
| 29/04 | CETC Digital Technology Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 09/04 | China graft watchdog probes official of state-owned supplier of defence gear | RE |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 11,495 | 14,568 | 13,756 | 14,900 | 13,438 | - | - |
| Enterprise Value (EV) 1 | 11,495 | 14,568 | 13,756 | 14,900 | 13,438 | 13,438 | 13,438 |
| P/E ratio | 36.2 x | 44.3 x | 24.8 x | 30 x | 22.9 x | 18.9 x | 16 x |
| Yield | - | - | 1.49% | 2.07% | 2.72% | 3.28% | 3.9% |
| Capitalization / Revenue | - | - | 1.39 x | 1.49 x | 1.2 x | 1.05 x | 0.92 x |
| EV / Revenue | - | - | 1.39 x | 1.49 x | 1.2 x | 1.05 x | 0.92 x |
| EV / EBITDA | - | - | 22.5 x | 23.6 x | 17.1 x | 14.5 x | 12.5 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 3.34 x | 3.32 x | 2.81 x | 2.62 x | 2.43 x |
| Nbr of stocks (in thousands) | 5,54,908 | 5,54,908 | 6,85,074 | 6,85,074 | 6,89,142 | - | - |
| Reference price 2 | 20.72 | 26.25 | 20.08 | 21.75 | 19.50 | 19.50 | 19.50 |
| Announcement Date | 19/03/21 | 02/03/22 | 03/03/23 | 24/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 9,872 | 10,001 | 11,237 | 12,752 | 14,653 |
| EBITDA 1 | - | - | 612.7 | 630.5 | 785 | 926 | 1,076 |
| EBIT 1 | - | - | 564.7 | 568.3 | 642 | 775 | 916 |
| Operating Margin | - | - | 5.72% | 5.68% | 5.71% | 6.08% | 6.25% |
| Earnings before Tax (EBT) 1 | - | - | 569.3 | 570.6 | 644 | 777 | 919 |
| Net income 1 | 317.5 | 328.9 | 520 | 497 | 588 | 710 | 839 |
| Net margin | - | - | 5.27% | 4.97% | 5.23% | 5.57% | 5.73% |
| EPS 2 | 0.5722 | 0.5928 | 0.8093 | 0.7242 | 0.8500 | 1.030 | 1.220 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.3000 | 0.4500 | 0.5300 | 0.6400 | 0.7600 |
| Announcement Date | 19/03/21 | 02/03/22 | 03/03/23 | 24/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 13.4% | 11.7% | 12.3% | 13.8% | 15.2% |
| ROA (Net income/ Total Assets) | - | - | 4.68% | - | 4.59% | 4.99% | 5.25% |
| Assets 1 | - | - | 11,121 | - | 12,810 | 14,228 | 15,981 |
| Book Value Per Share 2 | - | - | 6.020 | 6.550 | 6.950 | 7.450 | 8.020 |
| Cash Flow per Share 2 | - | - | 0.1200 | 0.2100 | 0.8700 | 1.190 | 1.380 |
| Capex 1 | - | - | 94.2 | 118 | 91 | 108 | 134 |
| Capex / Sales | - | - | 0.95% | 1.18% | 0.81% | 0.85% | 0.91% |
| Announcement Date | 19/03/21 | 02/03/22 | 03/03/23 | 24/02/24 | - | - | - |
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
1
Last Close Price
19.5
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.34% | 1.86B | |
| -12.53% | 193B | |
| +2.50% | 169B | |
| +2.33% | 154B | |
| +5.38% | 100B | |
| +11.39% | 80.96B | |
| +29.07% | 79.71B | |
| -7.90% | 70.64B | |
| -19.12% | 53.75B | |
| -8.90% | 42.84B |
- Stock Market
- Equities
- 600850 Stock
- Financials CETC Digital Technology Co.,Ltd.