CHENGDU SPACEON ELECTRONICS CO., LTD. Financials Chengdu Spaceon Electronics Co., Ltd.
Equities
002935
CNE100003GH1
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.83 CNY | -0.46% |
|
-10.35% | -28.75% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,576 | 7,657 | 7,146 | 6,520 | 4,645 | - | - |
| Enterprise Value (EV) 1 | 4,576 | 7,657 | 7,146 | 6,520 | 4,645 | 4,645 | 4,645 |
| P/E ratio | 41.1 x | 64.7 x | 62.6 x | 74.1 x | 46.4 x | 31.7 x | 24.1 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 5.28 x | - | 5.9 x | 5.88 x | 3.58 x | 2.78 x | 2.28 x |
| EV / Revenue | 5.28 x | - | 5.9 x | 5.88 x | 3.58 x | 2.78 x | 2.28 x |
| EV / EBITDA | 33.6 x | - | 53.7 x | 57.3 x | 39.2 x | 28.4 x | 21.3 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 3.61 x | - | 4.76 x | 4.2 x | 2.81 x | 2.58 x | 2.33 x |
| Nbr of stocks (in thousands) | 4,21,839 | 4,21,839 | 4,28,938 | 4,28,938 | 4,28,936 | - | - |
| Reference price 2 | 10.85 | 18.15 | 16.66 | 15.20 | 10.83 | 10.83 | 10.83 |
| Announcement Date | 22/04/20 | 07/04/22 | 24/03/23 | 14/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 866.9 | - | 1,211 | 1,109 | 1,299 | 1,673 | 2,041 |
| EBITDA 1 | 136.1 | - | 133.1 | 113.7 | 118.5 | 163.5 | 218.4 |
| EBIT 1 | 122.5 | - | 116.8 | 92.53 | 107.1 | 152.3 | 204 |
| Operating Margin | 14.13% | - | 9.65% | 8.34% | 8.25% | 9.1% | 10% |
| Earnings before Tax (EBT) 1 | 122.6 | - | 116.9 | 92.67 | 107.2 | 152.4 | 204.1 |
| Net income 1 | 111.5 | 118.4 | 112.5 | 87.19 | 101.8 | 144.9 | 193.3 |
| Net margin | 12.86% | - | 9.29% | 7.86% | 7.83% | 8.66% | 9.47% |
| EPS 2 | 0.2642 | 0.2807 | 0.2662 | 0.2051 | 0.2333 | 0.3417 | 0.4500 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 22/04/20 | 07/04/22 | 24/03/23 | 14/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 9.11% | - | 7.61% | 5.72% | 6.34% | 8.39% | 10.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 3.000 | - | 3.500 | 3.620 | 3.860 | 4.190 | 4.650 |
| Cash Flow per Share 2 | 0.1000 | - | 0.5200 | -0.5400 | 0.1900 | 0.2800 | 0.3800 |
| Capex 1 | - | - | 26.9 | 58.2 | 66.8 | 86.8 | 84.1 |
| Capex / Sales | - | - | 2.23% | 5.25% | 5.14% | 5.19% | 4.12% |
| Announcement Date | 22/04/20 | 07/04/22 | 24/03/23 | 14/03/24 | - | - | - |
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
1
Last Close Price
10.83
CNY
Average target price
18.33
CNY
Spread / Average Target
+69.28%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.75% | 64Cr | |
| +37.21% | 8.17TCr | |
| +19.65% | 4.17TCr | |
| +12.42% | 3.84TCr | |
| -14.79% | 1.31TCr | |
| +34.39% | 1.21TCr | |
| +71.28% | 1.14TCr | |
| +129.08% | 1.1TCr | |
| -6.26% | 1.07TCr | |
| -0.27% | 1.05TCr |
- Stock Market
- Equities
- 002935 Stock
- Financials Chengdu Spaceon Electronics Co., Ltd.
