CHUZHOU DUOLI AUTOMOTIVE TECHNOLOGY CO., LTD. Financials Chuzhou Duoli Automotive Technology Co., Ltd.
Equities
001311
CNE100005YL1
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.51 CNY | -3.98% |
|
-4.62% | -28.28% |
| 23/05 | Chuzhou Duoli Automotive Technology Co., Ltd. Approves 2023 Profit Distribution Plan | CI |
| 09/05 | Chuzhou Duoli Automotive Technology to Acquire Industrial Land | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 9,097 | 6,524 | - | - |
| Enterprise Value (EV) 1 | 9,097 | 6,524 | 6,524 | 6,524 |
| P/E ratio | 17.7 x | 10.7 x | 8.7 x | 7.59 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 2.32 x | 1.41 x | 1.17 x | 1.03 x |
| EV / Revenue | 2.32 x | 1.41 x | 1.17 x | 1.03 x |
| EV / EBITDA | 12.4 x | 7.26 x | 5.98 x | 5.3 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 2.12 x | 1.37 x | 1.23 x | 1.1 x |
| Nbr of stocks (in thousands) | 1,83,733 | 1,83,733 | - | - |
| Reference price 2 | 49.51 | 35.51 | 35.51 | 35.51 |
| Announcement Date | 18/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 3,913 | 4,628 | 5,597 | 6,353 |
| EBITDA 1 | - | 735.2 | 898.1 | 1,091 | 1,231 |
| EBIT 1 | - | 596.9 | 738.4 | 907.4 | 1,042 |
| Operating Margin | - | 15.26% | 15.95% | 16.21% | 16.4% |
| Earnings before Tax (EBT) 1 | - | 605.8 | 745.6 | 914.7 | 1,049 |
| Net income 1 | 445.3 | 496.6 | 611.4 | 750 | 860.2 |
| Net margin | - | 12.69% | 13.21% | 13.4% | 13.54% |
| EPS 2 | 4.200 | 2.790 | 3.330 | 4.080 | 4.680 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 24/04/23 | 18/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13.3% | 13.5% | 14.9% | 15.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 23.30 | 25.80 | 28.90 | 32.40 |
| Cash Flow per Share 2 | - | 2.780 | 3.210 | 3.070 | 5.360 |
| Capex 1 | - | 941 | 274 | 362 | 283 |
| Capex / Sales | - | 24.05% | 5.93% | 6.47% | 4.45% |
| Announcement Date | 24/04/23 | 18/04/24 | - | - | - |
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
35.51
CNY
Average target price
46.62
CNY
Spread / Average Target
+31.29%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.28% | 90Cr | |
| +16.31% | 4.63TCr | |
| -9.38% | 2.21TCr | |
| +13.80% | 1.84TCr | |
| +27.57% | 1.67TCr | |
| -6.33% | 1.46TCr | |
| -20.64% | 1.34TCr | |
| -22.88% | 1.27TCr | |
| +43.58% | 1.26TCr | |
| +53.58% | 1.24TCr |
- Stock Market
- Equities
- 001311 Stock
- Financials Chuzhou Duoli Automotive Technology Co., Ltd.
