Financials Kyland Technology Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 03:30:00 01/07/2024 am IST			5-day change	1st Jan Change
7.35 ^CNY	+0.55%		+0.68%	-24.07%

21/06	Kyland Technology Co., Ltd. agreed to acquire additional 15.3% stake in Shanghai Kyland Zhiyuan Intelligent Technology Development Co., Ltd. from Shanghai Chuanyi Enterprise Management Service Partnership(Limited Partnership) for CNY 0	CI
16/06	Beijing InnoMem Technologis Co., Ltd. announced that it has received funding from Champion Shanghai Equity Investment Entity Management Co., Ltd., Kyland Technology Co., Ltd., Beijing Zhongguancun Science City Innovation Development Co., Ltd., Xiamen Gaoxin Kechuang Angel Venture Capital Co., Ltd.	CI

Fiscal Period: December	2019	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,551	5,033	4,755	5,952	4,519	-	-
Enterprise Value (EV) ¹	6,551	5,033	4,755	5,952	4,519	4,519	4,519
P/E ratio	-15 x	985 x	223 x	21 x	26.3 x	16 x	23.7 x
Yield	-	-	-	-	-	-	-
Capitalization / Revenue	8.03 x	-	4.3 x	5.12 x	3.1 x	2.52 x	2.09 x
EV / Revenue	8.03 x	-	4.3 x	5.12 x	3.1 x	2.52 x	2.09 x
EV / EBITDA	-	-	48.4 x	17.7 x	22.4 x	16.5 x	13 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	-	4.71 x	2.8 x	2.05 x	1.93 x	1.79 x
Nbr of stocks (in thousands)	5,10,981	5,10,981	5,33,117	6,14,893	6,14,893	-	-
Reference price ²	12.82	9.850	8.920	9.680	7.350	7.350	7.350
Announcement Date	27/02/20	26/04/22	24/04/23	22/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2021	2022	2023	2024	2025	2026
Net sales ¹	816	-	1,105	1,163	1,457	1,793	2,158
EBITDA ¹	-	-	98.31	336.1	201.7	273.1	348
EBIT ¹	-	-	27.53	248.1	94.95	148.4	227.6
Operating Margin	-	-	2.49%	21.33%	6.52%	8.28%	10.55%
Earnings before Tax (EBT) ¹	-	-	27.35	257.6	104.4	157.9	237.1
Net income ¹	-441.5	5.188	20.17	260.3	83.55	126.3	189.7
Net margin	-54.1%	-	1.83%	22.38%	5.73%	7.04%	8.79%
EPS ²	-0.8573	0.0100	0.0400	0.4600	0.2800	0.4600	0.3100
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-
Announcement Date	27/02/20	26/04/22	24/04/23	22/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-22%	-	2.04%	17.4%	18.2%	5.56%	7.8%
ROA (Net income/ Total Assets)	-	-	0.79%	8.02%	7.3%	-	-
Assets ¹	-	-	2,558	3,245	1,145	-	-
Book Value Per Share ²	-	-	1.890	3.460	3.590	3.800	4.110
Cash Flow per Share ²	-	-	-0.1700	-0.2700	0.0600	-0.2100	-0.0400
Capex ¹	-	-	106	119	88	27.4	28.3
Capex / Sales	-	-	9.59%	10.27%	6.04%	1.53%	1.31%
Announcement Date	27/02/20	26/04/22	24/04/23	22/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

7.35 CNY

Average target price

12.96 CNY

Spread / Average Target

+76.39%

	1st Jan change	Capi.
KYLAND TECHNOLOGY CO., LTD.	-24.07%	619M
CISCO SYSTEMS, INC.	-5.94%	191B
ARISTA NETWORKS, INC.	+51.46%	110B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	+85.19%	74.9B
MOTOROLA SOLUTIONS, INC.	+23.41%	64.39B
GARMIN LTD.	+25.33%	31.29B
NOKIA OYJ	+20.23%	21.01B
ZHONGJI INNOLIGHT CO., LTD.	+79.67%	20.84B
ERICSSON	+6.32%	20.7B
ZTE CORPORATION	+6.27%	17.17B