SHENZHEN CENTER POWER TECH. CO., LTD Financials Shenzhen Center Power Tech. Co., Ltd
Equities
002733
CNE100002KH5
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.85 CNY | +1.18% |
|
-4.74% | -14.56% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,589 | 9,385 | 7,992 | 8,887 | 6,589 | 5,779 |
| Enterprise Value (EV) 1 | 3,327 | 8,993 | 7,010 | 7,995 | 5,621 | 5,304 |
| P/E ratio | 38 x | 54.9 x | 109 x | -21 x | 41.8 x | 41.8 x |
| Yield | 1.95% | 0.93% | 0.48% | - | 0.58% | - |
| Capitalization / Revenue | 1.21 x | 3.2 x | 3.14 x | 2.86 x | 1.62 x | 1.61 x |
| EV / Revenue | 1.13 x | 3.07 x | 2.75 x | 2.57 x | 1.38 x | 1.47 x |
| EV / EBITDA | 40.6 x | 46.7 x | 57.3 x | -101 x | 27.8 x | 14.7 x |
| EV / FCF | -36.6 x | 62.3 x | 106 x | 29.6 x | -13.1 x | -11.7 x |
| FCF Yield | -2.73% | 1.61% | 0.94% | 3.38% | -7.65% | -8.53% |
| Price to Book | 1.5 x | 3.99 x | 4.04 x | 3.66 x | 2.5 x | 2.2 x |
| Nbr of stocks (in thousands) | 3,50,113 | 3,49,127 | 3,84,215 | 3,84,215 | 3,84,215 | 3,84,215 |
| Reference price 2 | 10.25 | 26.88 | 20.80 | 23.13 | 17.15 | 15.04 |
| Announcement Date | 23/04/19 | 27/04/20 | 20/04/21 | 28/04/22 | 27/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,956 | 2,932 | 2,547 | 3,110 | 4,078 | 3,600 |
| EBITDA 1 | 81.93 | 192.7 | 122.3 | -79.08 | 202 | 360.7 |
| EBIT 1 | 25.25 | 125.9 | 40.28 | -178 | 92.84 | 259.3 |
| Operating Margin | 0.85% | 4.29% | 1.58% | -5.72% | 2.28% | 7.2% |
| Earnings before Tax (EBT) 1 | 101.7 | 180.4 | 70.86 | -358 | 166 | 173.7 |
| Net income 1 | 94.22 | 171.3 | 76.26 | -421.7 | 156.9 | 138.8 |
| Net margin | 3.19% | 5.84% | 2.99% | -13.56% | 3.85% | 3.86% |
| EPS 2 | 0.2700 | 0.4900 | 0.1900 | -1.100 | 0.4100 | 0.3600 |
| Free Cash Flow 1 | -90.85 | 144.4 | 66.17 | 270.5 | -430.1 | -452.3 |
| FCF margin | -3.07% | 4.93% | 2.6% | 8.7% | -10.54% | -12.56% |
| FCF Conversion (EBITDA) | - | 74.95% | 54.12% | - | - | - |
| FCF Conversion (Net income) | - | 84.34% | 86.76% | - | - | - |
| Dividend per Share 2 | 0.2000 | 0.2500 | 0.1000 | - | 0.1000 | - |
| Announcement Date | 23/04/19 | 27/04/20 | 20/04/21 | 28/04/22 | 27/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 261 | 392 | 982 | 892 | 968 | 474 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -90.9 | 144 | 66.2 | 271 | -430 | -452 |
| ROE (net income / shareholders' equity) | 3.77% | 6.67% | 2.42% | -15.9% | 5.46% | 4.89% |
| ROA (Net income/ Total Assets) | 0.41% | 1.83% | 0.52% | -2.03% | 1.02% | 3.02% |
| Assets 1 | 23,049 | 9,367 | 14,590 | 20,733 | 15,384 | 4,593 |
| Book Value Per Share 2 | 6.810 | 6.730 | 5.150 | 6.320 | 6.860 | 6.820 |
| Cash Flow per Share 2 | 2.920 | 3.160 | 3.150 | 3.850 | 3.690 | 3.290 |
| Capex 1 | 304 | 282 | 147 | 124 | 264 | 398 |
| Capex / Sales | 10.29% | 9.62% | 5.76% | 4% | 6.48% | 11.05% |
| Announcement Date | 23/04/19 | 27/04/20 | 20/04/21 | 28/04/22 | 27/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -14.56% | 685M | |
| +26.78% | 126B | |
| -8.54% | 67.43B | |
| -7.20% | 21.38B | |
| +7.61% | 17.1B | |
| -21.53% | 16.27B | |
| -8.10% | 10.98B | |
| -10.14% | 4.78B | |
| -12.28% | 4.11B | |
| +6.45% | 4.04B |
- Stock Market
- Equities
- 002733 Stock
- Financials Shenzhen Center Power Tech. Co., Ltd