CWB AUTOMOTIVE ELECTRONICS CO., LTD. Financials CWB Automotive Electronics Co., Ltd.
Equities
605005
CNE100004C11
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.93 CNY | +0.65% |
|
-2.14% | -3.48% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 9,540 | 6,135 | 7,034 | 6,789 | - |
| Enterprise Value (EV) 1 | 9,540 | 6,135 | 7,034 | 6,789 | 6,789 |
| P/E ratio | 48.6 x | 32.3 x | 30.8 x | 22.9 x | 21.2 x |
| Yield | 0.63% | 0.99% | 1.14% | 1.54% | 1.71% |
| Capitalization / Revenue | 6.71 x | 4.2 x | 4.22 x | 3.21 x | 2.93 x |
| EV / Revenue | 6.71 x | 4.2 x | 4.22 x | 3.21 x | 2.93 x |
| EV / EBITDA | 29.7 x | 19.2 x | 18.3 x | 13.7 x | 12.4 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 6.65 x | 3.83 x | 3.98 x | 3.42 x | 3.08 x |
| Nbr of stocks (in thousands) | 4,01,000 | 4,04,137 | 4,01,000 | 4,01,000 | - |
| Reference price 2 | 23.79 | 15.18 | 17.54 | 16.93 | 16.93 |
| Announcement Date | 19/04/22 | 30/03/23 | 15/03/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,422 | 1,461 | 1,666 | 2,115 | 2,314 |
| EBITDA 1 | - | 320.9 | 320.2 | 384.3 | 497 | 546 |
| EBIT 1 | - | 219 | 206.4 | 256.7 | 333 | 349 |
| Operating Margin | - | 15.4% | 14.13% | 15.41% | 15.74% | 15.08% |
| Earnings before Tax (EBT) 1 | - | 218.6 | 205.2 | 255.5 | 332 | 347 |
| Net income 1 | 189.8 | 195 | 190.4 | 226.9 | 297 | 321 |
| Net margin | - | 13.71% | 13.03% | 13.62% | 14.04% | 13.87% |
| EPS 2 | 0.5300 | 0.4900 | 0.4700 | 0.5700 | 0.7400 | 0.8000 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1500 | 0.1500 | 0.2000 | 0.2600 | 0.2900 |
| Announcement Date | 18/04/21 | 19/04/22 | 30/03/23 | 15/03/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 14.5% | 12.5% | 13.6% | 15.8% | 15.4% |
| ROA (Net income/ Total Assets) | - | 12% | 10.1% | 10.6% | 12% | 11.5% |
| Assets 1 | - | 1,625 | 1,891 | 2,134 | 2,475 | 2,791 |
| Book Value Per Share 2 | - | 3.580 | 3.960 | 4.410 | 4.950 | 5.490 |
| Cash Flow per Share 2 | - | 0.3100 | 0.5900 | 1.010 | 0.5900 | 1.080 |
| Capex 1 | - | 204 | 263 | 324 | 238 | 281 |
| Capex / Sales | - | 14.31% | 18.01% | 19.45% | 11.25% | 12.14% |
| Announcement Date | 18/04/21 | 19/04/22 | 30/03/23 | 15/03/24 | - | - |
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
16.93
CNY
Average target price
19.3
CNY
Spread / Average Target
+14.00%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.48% | 93Cr | |
| +23.77% | 4.93TCr | |
| -8.48% | 2.24TCr | |
| +20.25% | 2.03TCr | |
| +27.95% | 1.78TCr | |
| -4.22% | 1.52TCr | |
| -17.45% | 1.38TCr | |
| -19.01% | 1.37TCr | |
| +32.05% | 1.18TCr | |
| +39.80% | 1.1TCr |
- Stock Market
- Equities
- 605005 Stock
- Financials CWB Automotive Electronics Co., Ltd.