Financials Hangzhou Sunrise Technology Co.,Ltd.

Equities

300360

CNE100001R17

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. 03:30:00 28/06/2024 am IST 5-day change 1st Jan Change
17 CNY +7.73% Intraday chart for Hangzhou Sunrise Technology Co.,Ltd. +2.72% +24.45%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,002 4,494 6,224 7,339 6,957 8,733 - -
Enterprise Value (EV) 1 5,002 4,494 6,224 7,339 6,957 8,733 8,733 8,733
P/E ratio 21.1 x 15.4 x 19.6 x 15.5 x 11.4 x 13.9 x 11.6 x 9.94 x
Yield 1.58% 1.68% 1.22% 1.37% 3.66% 1.47% 1.76% 2.06%
Capitalization / Revenue 5.61 x 4.1 x 5.14 x 4.87 x 3.93 x 4.01 x 3.21 x 2.67 x
EV / Revenue 5.61 x 4.1 x 5.14 x 4.87 x 3.93 x 4.01 x 3.21 x 2.67 x
EV / EBITDA - 12.1 x 15.7 x 12.5 x 9.83 x 12 x 10 x 8.34 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.38 x 1.88 x 2.36 x 2.4 x 1.92 x 2.17 x 1.89 x 1.64 x
Nbr of stocks (in thousands) 5,14,075 5,04,387 5,04,387 5,04,387 5,09,315 5,13,700 - -
Reference price 2 9.731 8.910 12.34 14.55 13.66 17.00 17.00 17.00
Announcement Date 28/02/20 06/04/21 22/04/22 21/04/23 18/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 892.4 1,097 1,210 1,506 1,771 2,176 2,724 3,272
EBITDA 1 - 371.1 395.7 585.4 707.9 726.2 873.3 1,046
EBIT 1 276.7 348.8 373.7 546.4 693.6 709.8 853 994.6
Operating Margin 31.01% 31.8% 30.88% 36.27% 39.16% 32.61% 31.32% 30.4%
Earnings before Tax (EBT) 1 277.7 348.8 373.5 550 692.2 711.5 854.7 996
Net income 1 242.9 293.3 317.8 472.1 607.3 622 748 870.7
Net margin 27.22% 26.74% 26.26% 31.34% 34.28% 28.58% 27.46% 26.61%
EPS 2 0.4615 0.5800 0.6300 0.9400 1.200 1.220 1.470 1.710
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1538 0.1500 0.1500 0.2000 0.5000 0.2500 0.3000 0.3500
Announcement Date 28/02/20 06/04/21 22/04/22 21/04/23 18/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 10.9% 12.9% 12.7% 16.7% 18.2% 15.8% 16.7% 16.9%
ROA (Net income/ Total Assets) - 10.5% 10.2% 11.7% 16.1% 12.9% 13.6% 13.5%
Assets 1 - 2,802 3,125 4,038 3,775 4,822 5,520 6,450
Book Value Per Share 2 4.090 4.750 5.230 6.060 7.100 7.830 9.010 10.40
Cash Flow per Share 2 0.3800 0.3400 0.3700 1.050 1.100 1.080 1.330 1.630
Capex 1 81.9 103 253 107 53.7 109 133 653
Capex / Sales 9.18% 9.37% 20.94% 7.08% 3.03% 5.01% 4.89% 19.97%
Announcement Date 28/02/20 06/04/21 22/04/22 21/04/23 18/04/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
17 CNY
Average target price
17.36 CNY
Spread / Average Target
+2.15%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300360 Stock
  4. Financials Hangzhou Sunrise Technology Co.,Ltd.