INSPUR DIGITAL ENTERPRISE TECHNOLOGY LIMITED Financials Inspur Digital Enterprise Technology Limited
Equities
596
KYG4820C1309
IT Services & Consulting
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.99 HKD | +1.79% |
|
-3.39% | +74.24% |
| 01/05 | Inspur Digital Enterprise Technology's 2023 Profit, Revenue Grow | MT |
| 28/03 | Inspur Digital Enterprise Technology Limited Proposes Final Dividend for the Year Ended 31 December 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,645 | 1,845 | 5,139 | 4,065 | 2,615 | 4,556 | - | - |
| Enterprise Value (EV) 1 | 2,830 | 827.6 | 5,139 | 4,065 | 2,615 | 4,556 | 4,556 | 4,556 |
| P/E ratio | 18.2 x | -11.7 x | 79.5 x | 30 x | 12 x | 13.7 x | 9.21 x | 6.24 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.26 x | 0.72 x | 1.31 x | 0.51 x | 0.29 x | 0.41 x | 0.33 x | 0.26 x |
| EV / Revenue | 1.26 x | 0.72 x | 1.31 x | 0.51 x | 0.29 x | 0.41 x | 0.33 x | 0.26 x |
| EV / EBITDA | 16.4 x | -17.3 x | 38.3 x | 20.7 x | 6.66 x | 9.37 x | 6.64 x | 4.67 x |
| EV / FCF | - | 2,72,58,969 x | - | - | - | - | - | - |
| FCF Yield | - | 0% | - | - | - | - | - | - |
| Price to Book | 1.8 x | 0.94 x | 2.43 x | - | - | 1.79 x | 1.51 x | 1.23 x |
| Nbr of stocks (in thousands) | 11,38,921 | 11,38,921 | 11,41,921 | 11,41,921 | 11,41,921 | 11,41,921 | - | - |
| Reference price 2 | 3.200 | 1.620 | 4.500 | 3.560 | 2.290 | 3.990 | 3.990 | 3.990 |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 31/03/23 | 28/03/24 | - | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,898 | 2,557 | 3,916 | 7,961 | 8,982 | 11,151 | 13,894 | 17,434 |
| EBITDA 1 | 222.5 | -106.6 | 134.3 | 196.7 | 392.9 | 486.2 | 686.5 | 975.6 |
| EBIT | 183.7 | -98.81 | -118.1 | - | - | - | - | - |
| Operating Margin | 6.34% | -3.86% | -3.02% | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 192.8 | -149 | 60.17 | 169.9 | 301.8 | 410.4 | 609.6 | 898.7 |
| Net income 1 | 203.1 | -157 | 64.77 | 135.6 | 218.3 | 336.8 | 492.7 | 729.8 |
| Net margin | 7.01% | -6.14% | 1.65% | 1.7% | 2.43% | 3.02% | 3.55% | 4.19% |
| EPS 2 | 0.1759 | -0.1379 | 0.0566 | 0.1187 | 0.1911 | 0.2920 | 0.4330 | 0.6390 |
| Free Cash Flow | - | 67.69 | - | - | - | - | - | - |
| FCF margin | - | 2.65% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 31/03/23 | 28/03/24 | - | - | - |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 815 | 1,017 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | 67.7 | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10% | -7.87% | 3.18% | 6.67% | 10.4% | 13.2% | 16.3% | 19.7% |
| ROA (Net income/ Total Assets) | 5.25% | -3.82% | - | 2.72% | 3.62% | 4.2% | 5.1% | 6.2% |
| Assets 1 | 3,870 | 4,108 | - | 4,979 | 6,033 | 8,018 | 9,660 | 11,771 |
| Book Value Per Share 2 | 1.780 | 1.720 | 1.850 | - | - | 2.230 | 2.640 | 3.240 |
| Cash Flow per Share | 0.2200 | 0.0700 | 0.0900 | - | - | - | - | - |
| Capex 1 | 18.3 | 16.4 | 45.4 | 36.1 | - | 81.2 | 81.2 | 81.2 |
| Capex / Sales | 0.63% | 0.64% | 1.16% | 0.45% | - | 0.73% | 0.58% | 0.47% |
| Announcement Date | 30/03/20 | 30/03/21 | 30/03/22 | 31/03/23 | 28/03/24 | - | - | - |
1HKD in Million2HKD
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
3.99
HKD
Average target price
5
HKD
Spread / Average Target
+25.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +74.24% | 573M | |
| -12.70% | 193B | |
| +2.65% | 172B | |
| +2.20% | 153B | |
| +5.96% | 100B | |
| +11.22% | 80.72B | |
| +25.63% | 76.9B | |
| -7.65% | 71.61B | |
| -21.03% | 52.05B | |
| -10.22% | 42.83B |
- Stock Market
- Equities
- 596 Stock
- Financials Inspur Digital Enterprise Technology Limited