QINGDAO GON TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.57 CNY | -0.35% |
|
-4.08% | +5.37% |
| 26/04 | Qingdao Gon Technology Co., Ltd. Proposes Final Cash Dividend for 2023 | CI |
| 25/04 | Qingdao Gon Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,015 | 7,872 | 5,810 | 6,122 | - | - |
| Enterprise Value (EV) 1 | 7,015 | 7,872 | 5,810 | 6,122 | 6,122 | 6,122 |
| P/E ratio | 10.9 x | 11.9 x | 12.5 x | 9.65 x | 7.52 x | 5.71 x |
| Yield | - | 0.86% | - | - | - | - |
| Capitalization / Revenue | - | 0.59 x | 0.33 x | 0.29 x | 0.26 x | 0.23 x |
| EV / Revenue | - | 0.59 x | 0.33 x | 0.29 x | 0.26 x | 0.23 x |
| EV / EBITDA | - | 7.21 x | 7.02 x | 5.32 x | 4.37 x | 3.53 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 1.93 x | 1.3 x | 1.23 x | 1.08 x | 0.93 x |
| Nbr of stocks (in thousands) | 2,71,250 | 2,71,250 | 2,71,250 | 2,71,250 | - | - |
| Reference price 2 | 25.86 | 29.02 | 21.42 | 22.57 | 22.57 | 22.57 |
| Announcement Date | 25/04/22 | 25/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 13,406 | 17,439 | 21,310 | 23,944 | 27,050 |
| EBITDA 1 | - | 1,093 | 827.9 | 1,151 | 1,400 | 1,735 |
| EBIT 1 | - | 866.5 | 577.7 | 780 | 962.1 | 1,254 |
| Operating Margin | - | 6.46% | 3.31% | 3.66% | 4.02% | 4.63% |
| Earnings before Tax (EBT) 1 | - | 783.6 | 569.5 | 767 | 962.1 | 1,254 |
| Net income 1 | 642.9 | 663.1 | 465.9 | 635 | 813.9 | 1,072 |
| Net margin | - | 4.95% | 2.67% | 2.98% | 3.4% | 3.96% |
| EPS 2 | 2.370 | 2.440 | 1.720 | 2.340 | 3.000 | 3.950 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | 0.2500 | - | - | - | - |
| Announcement Date | 25/04/22 | 25/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 17.6% | 10.9% | 12.7% | 14.3% | 16.3% |
| ROA (Net income/ Total Assets) | - | 5.85% | - | - | - | - |
| Assets 1 | - | 11,331 | - | - | - | - |
| Book Value Per Share 2 | - | 15.00 | 16.50 | 18.40 | 20.90 | 24.30 |
| Cash Flow per Share 2 | - | 1.320 | 1.800 | 1.580 | 4.540 | 4.770 |
| Capex 1 | - | 758 | 738 | 513 | 700 | 700 |
| Capex / Sales | - | 5.65% | 4.23% | 2.41% | 2.92% | 2.59% |
| Announcement Date | 25/04/22 | 25/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
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
22.57
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +5.37% | 85Cr | |
| +8.77% | 4.17TCr | |
| -19.34% | 2.16TCr | |
| -13.64% | 1.35TCr | |
| -9.47% | 1.02TCr | |
| +16.52% | 805.31Cr | |
| +9.72% | 685.99Cr | |
| -26.87% | 557.88Cr | |
| -23.30% | 347.09Cr | |
| -21.64% | 331.93Cr |
- Stock Market
- Equities
- 002768 Stock
- Financials Qingdao Gon Technology Co., Ltd.