HISENSE VISUAL TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.64 CNY | -3.26% |
|
-0.75% | +32.25% |
| 22/04 | Hisense Visual Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03/04 | Hisense Home, Hisense Visual to Inject 300 Million Yuan into Associate | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,197 | 15,021 | 17,285 | 17,389 | 26,794 | 35,486 | - | - |
| Enterprise Value (EV) 1 | 14,197 | 15,021 | 17,285 | 17,389 | 26,794 | 35,486 | 35,486 | 35,486 |
| P/E ratio | 25.5 x | 12.6 x | 15.5 x | 10.5 x | 12.9 x | 14.9 x | 12.4 x | 11.4 x |
| Yield | 1.17% | 2.4% | 0.65% | 4.76% | 3.85% | 3.36% | 3.2% | 4.41% |
| Capitalization / Revenue | 0.42 x | 0.38 x | 0.37 x | 0.38 x | 0.5 x | 0.58 x | 0.52 x | 0.49 x |
| EV / Revenue | 0.42 x | 0.38 x | 0.37 x | 0.38 x | 0.5 x | 0.58 x | 0.52 x | 0.49 x |
| EV / EBITDA | 11.8 x | 7.18 x | 8.84 x | 6.57 x | 7.48 x | 8.97 x | 8.28 x | 6.91 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.97 x | 0.96 x | 1.09 x | 1.01 x | 1.44 x | 1.77 x | 1.56 x | 1.45 x |
| Nbr of stocks (in thousands) | 13,08,481 | 13,08,481 | 12,85,101 | 12,84,272 | 12,82,021 | 12,82,021 | - | - |
| Reference price 2 | 10.85 | 11.48 | 13.45 | 13.54 | 20.90 | 27.64 | 27.64 | 27.64 |
| Announcement Date | 30/04/20 | 26/04/21 | 29/04/22 | 30/03/23 | 29/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 34,105 | 39,315 | 46,801 | 45,738 | 53,616 | 60,807 | 67,799 | 72,982 |
| EBITDA 1 | 1,203 | 2,093 | 1,955 | 2,648 | 3,582 | 3,954 | 4,284 | 5,135 |
| EBIT 1 | 737.3 | 1,630 | 1,609 | 2,340 | 2,764 | 3,202 | 3,939 | 4,222 |
| Operating Margin | 2.16% | 4.15% | 3.44% | 5.12% | 5.16% | 5.27% | 5.81% | 5.79% |
| Earnings before Tax (EBT) 1 | 763.5 | 1,644 | 1,655 | 2,347 | 2,782 | 3,220 | 3,953 | 4,261 |
| Net income 1 | 556.1 | 1,195 | 1,138 | 1,679 | 2,096 | 2,422 | 2,906 | 3,181 |
| Net margin | 1.63% | 3.04% | 2.43% | 3.67% | 3.91% | 3.98% | 4.29% | 4.36% |
| EPS 2 | 0.4250 | 0.9140 | 0.8660 | 1.284 | 1.619 | 1.855 | 2.224 | 2.435 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1270 | 0.2750 | 0.0870 | 0.6440 | 0.8053 | 0.9300 | 0.8850 | 1.220 |
| Announcement Date | 30/04/20 | 26/04/21 | 29/04/22 | 30/03/23 | 29/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2023 S1 |
|---|---|---|---|
| Net sales 1 | - | 12,297 | 24,875 |
| EBITDA | - | - | - |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | 593.7 | - | - |
| Net margin | - | - | - |
| EPS | 0.4550 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 30/08/22 | 30/10/22 | 29/08/23 |
1CNY in Million
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) | 3.87% | 7.92% | 7.19% | 10% | 11.4% | 11.7% | 12.2% | 12.2% |
| ROA (Net income/ Total Assets) | 1.9% | 3.94% | 3.52% | 4.87% | - | 5.07% | 5.86% | 5.67% |
| Assets 1 | 29,344 | 30,365 | 32,359 | 34,514 | - | 47,772 | 49,615 | 56,095 |
| Book Value Per Share 2 | 11.10 | 11.90 | 12.30 | 13.40 | 14.50 | 15.60 | 17.70 | 19.10 |
| Cash Flow per Share 2 | 1.360 | 0.0900 | 0.5100 | 3.830 | 2.240 | 2.610 | 2.280 | 3.210 |
| Capex 1 | 221 | 317 | 302 | 263 | 535 | 551 | 497 | 600 |
| Capex / Sales | 0.65% | 0.81% | 0.65% | 0.58% | 1% | 0.91% | 0.73% | 0.82% |
| Announcement Date | 30/04/20 | 26/04/21 | 29/04/22 | 30/03/23 | 29/03/24 | - | - | - |
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
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
27.64
CNY
Average target price
30.23
CNY
Spread / Average Target
+9.37%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +32.25% | 4.91B | |
| -8.43% | 2.44B | |
| +6.38% | 976M | |
| +15.77% | 344M | |
| -39.20% | 245M |
- Stock Market
- Equities
- 600060 Stock
- Financials Hisense Visual Technology Co., Ltd.