KUNSHAN DONGWEI TECHNOLOGY CO.,LTD. Financials Kunshan Dongwei Technology Co.,Ltd.
Equities
688700
CNE1000051C9
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.88 CNY | +5.81% |
|
+10.38% | -31.37% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,024 | 21,072 | 14,012 | 9,617 | - | - |
| Enterprise Value (EV) 1 | 10,024 | 20,905 | 13,863 | 8,721 | 8,605 | 9,617 |
| P/E ratio | 54.5 x | 98.7 x | 88.4 x | 32.7 x | 22.2 x | 19 x |
| Yield | 0.44% | 0.31% | 0.41% | 1% | 1.4% | 1.58% |
| Capitalization / Revenue | 12.5 x | 20.8 x | 15.3 x | 7.04 x | 4.34 x | 4.22 x |
| EV / Revenue | 12.5 x | 20.7 x | 15.1 x | 6.39 x | 3.88 x | 4.22 x |
| EV / EBITDA | 53.3 x | 84.9 x | 72.5 x | 21.2 x | 15.2 x | - |
| EV / FCF | - | -757 x | -77.2 x | -323 x | 101 x | - |
| FCF Yield | - | -0.13% | -1.3% | -0.31% | 0.99% | - |
| Price to Book | 13 x | 22.5 x | 8.05 x | 4.78 x | 4.06 x | - |
| Nbr of stocks (in thousands) | 2,17,856 | 2,17,856 | 2,29,632 | 2,29,632 | - | - |
| Reference price 2 | 46.01 | 96.72 | 61.02 | 41.88 | 41.88 | 41.88 |
| Announcement Date | 15/04/22 | 11/01/23 | 21/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 804.6 | 1,012 | 915.4 | 1,365 | 2,215 | 2,279 |
| EBITDA 1 | - | 188.1 | 246.2 | 191.1 | 411.5 | 565.6 | - |
| EBIT 1 | - | 180.5 | 235.6 | 173.8 | 352.2 | 504.5 | 567 |
| Operating Margin | - | 22.43% | 23.29% | 18.99% | 25.8% | 22.77% | 24.88% |
| Earnings before Tax (EBT) 1 | - | 180 | 235.1 | 173.6 | 327 | 486.5 | 567 |
| Net income 1 | 87.81 | 160.9 | 213.3 | 154.8 | 292.5 | 435 | 508 |
| Net margin | - | 19.99% | 21.08% | 16.91% | 21.42% | 19.64% | 22.29% |
| EPS 2 | 0.5405 | 0.8446 | 0.9797 | 0.6900 | 1.282 | 1.888 | 2.210 |
| Free Cash Flow 1 | - | - | -27.61 | -179.5 | -27 | 85 | - |
| FCF margin | - | - | -2.73% | -19.61% | -1.98% | 3.84% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 15.03% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 19.54% | - |
| Dividend per Share 2 | - | 0.2027 | 0.2973 | 0.2500 | 0.4197 | 0.5879 | 0.6600 |
| Announcement Date | 25/05/21 | 15/04/22 | 11/01/23 | 21/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 216.9 | 270.6 | 329.4 | - | 264.6 | 231.9 | 184.6 | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 61.82 | 58.56 | 70.49 | - | 57.78 | 52.2 | 6.196 | - | - | - | - | - |
| Operating Margin | 28.51% | 21.64% | 21.4% | - | 21.84% | 22.51% | 3.36% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | 46.85 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | 20.2% | - | - | - | - | - | - |
| EPS | - | 0.2432 | 0.3108 | - | 0.3000 | 0.2106 | 0.0200 | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | 0.2500 | - | - | 0.3889 | - | - |
| Announcement Date | 21/07/22 | 23/10/22 | 11/01/23 | 07/04/23 | 24/07/23 | 26/10/23 | 21/02/24 | - | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 166 | 150 | 896 | 1,012 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -27.6 | -180 | -27 | 85 | - |
| ROE (net income / shareholders' equity) | - | 27.5% | 25.6% | 11.6% | 16.9% | 20.8% | 18.9% |
| ROA (Net income/ Total Assets) | - | 8.73% | 13.1% | 7.28% | 10.3% | 11.9% | 12.1% |
| Assets 1 | - | 1,843 | 1,630 | 2,126 | 2,849 | 3,663 | 4,198 |
| Book Value Per Share 2 | - | 3.530 | 4.310 | 7.580 | 8.750 | 10.30 | - |
| Cash Flow per Share 2 | - | 0.4100 | 0.6000 | -0.3500 | 0.7900 | 0.9500 | 2.050 |
| Capex 1 | - | 47.2 | 157 | 99.9 | 217 | 181 | 105 |
| Capex / Sales | - | 5.87% | 15.56% | 10.92% | 15.89% | 8.17% | 4.61% |
| Announcement Date | 25/05/21 | 15/04/22 | 11/01/23 | 21/02/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
6
Last Close Price
41.88
CNY
Average target price
47.47
CNY
Spread / Average Target
+13.35%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -31.37% | 132.94Cr | |
| +15.30% | 8.72TCr | |
| +18.95% | 7.04TCr | |
| +21.72% | 3.8TCr | |
| +27.47% | 3.53TCr | |
| +10.90% | 2.83TCr | |
| +4.77% | 2.72TCr | |
| +9.45% | 2.8TCr | |
| +20.33% | 2.54TCr | |
| +8.87% | 2.54TCr |
- Stock Market
- Equities
- 688700 Stock
- Financials Kunshan Dongwei Technology Co.,Ltd.