DOSILICON CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.24 CNY | +1.88% |
|
-3.09% | -35.41% |
| 29/04 | Dosilicon Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03/04 | Tranche Update on Dosilicon Co., Ltd.'s Equity Buyback Plan announced on May 11, 2023. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 19,981 | 11,574 | 15,192 | 9,790 | - |
| Enterprise Value (EV) 1 | 19,981 | 11,574 | 15,192 | 9,790 | 9,790 |
| P/E ratio | 58.7 x | 62.3 x | -49.9 x | 124 x | 37.7 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 10.1 x | 28.6 x | 10.4 x | 8.12 x |
| EV / Revenue | - | 10.1 x | 28.6 x | 10.4 x | 8.12 x |
| EV / EBITDA | - | - | -48.5 x | 228 x | 38.4 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 2.94 x | 4.34 x | 2.52 x | 2.36 x |
| Nbr of stocks (in thousands) | 4,42,250 | 4,42,250 | 4,41,254 | 4,40,211 | - |
| Reference price 2 | 45.18 | 26.17 | 34.43 | 22.24 | 22.24 |
| Announcement Date | 25/02/22 | 27/02/23 | 23/02/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1,146 | 530.6 | 945 | 1,205 |
| EBITDA 1 | - | - | -313.3 | 43 | 255 |
| EBIT 1 | - | 238.4 | -350.7 | 101 | 332 |
| Operating Margin | - | 20.8% | -66.09% | 10.69% | 27.55% |
| Earnings before Tax (EBT) 1 | - | 236.9 | -351.7 | 101 | 332 |
| Net income 1 | 262 | 185.4 | -306.2 | 79 | 260 |
| Net margin | - | 16.18% | -57.72% | 8.36% | 21.58% |
| EPS 2 | 0.7700 | 0.4200 | -0.6900 | 0.1800 | 0.5900 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 25/02/22 | 27/02/23 | 23/02/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 4.74% | -8.2% | 2% | 6.2% |
| ROA (Net income/ Total Assets) | - | - | -7.5% | 2% | 6.2% |
| Assets 1 | - | - | 4,085 | 3,950 | 4,194 |
| Book Value Per Share 2 | - | 8.890 | 7.930 | 8.820 | 9.410 |
| Cash Flow per Share 2 | - | -0.5900 | -0.6800 | -0.1400 | 0.7200 |
| Capex 1 | - | 80.9 | 27.3 | 139 | 164 |
| Capex / Sales | - | 7.06% | 5.14% | 14.71% | 13.61% |
| Announcement Date | 25/02/22 | 27/02/23 | 23/02/24 | - | - |
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
22.24
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -35.41% | 133.11Cr | |
| +86.74% | 2,32100Cr | |
| +40.81% | 68TCr | |
| +25.00% | 65TCr | |
| +11.57% | 26TCr | |
| +34.04% | 22TCr | |
| +14.41% | 18TCr | |
| +46.81% | 14TCr | |
| -36.62% | 14TCr | |
| +46.85% | 12TCr |
- Stock Market
- Equities
- 688110 Stock
- Financials Dosilicon Co., Ltd.
