SHENZHEN QINGYI PHOTOMASK LIMITED Financials Shenzhen Qingyi Photomask Limited
Equities
688138
CNE100003PL4
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.92 CNY | +1.70% |
|
-1.18% | -7.52% |
| 29/04 | China, HK stocks rise, led by property shares | RE |
| 26/04 | Shenzhen Qingyi Photomask Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 4,856 | 6,035 | 5,581 | - | - |
| Enterprise Value (EV) 1 | 4,856 | 6,035 | 5,581 | 5,581 | 5,581 |
| P/E ratio | 49.2 x | 44.4 x | 30.1 x | 25.1 x | 19.8 x |
| Yield | - | 0.71% | - | - | - |
| Capitalization / Revenue | - | 6.53 x | 4.98 x | 4.02 x | 3.18 x |
| EV / Revenue | - | 6.53 x | 4.98 x | 4.02 x | 3.18 x |
| EV / EBITDA | - | 22.4 x | 14.8 x | 13.4 x | 10.6 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 4.36 x | 3.67 x | 3.28 x | 2.89 x |
| Nbr of stocks (in thousands) | 2,66,800 | 2,66,800 | 2,66,800 | - | - |
| Reference price 2 | 18.20 | 22.62 | 20.92 | 20.92 | 20.92 |
| Announcement Date | 28/04/23 | 19/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 924.2 | 1,120 | 1,390 | 1,756 |
| EBITDA 1 | - | 269.1 | 376 | 415 | 527 |
| EBIT 1 | - | 153.2 | 203.5 | 247.5 | 314.5 |
| Operating Margin | - | 16.58% | 18.16% | 17.81% | 17.9% |
| Earnings before Tax (EBT) 1 | - | 152.8 | 203.5 | 247.5 | 314.5 |
| Net income 1 | 99.03 | 135 | 185.5 | 222.5 | 282 |
| Net margin | - | 14.61% | 16.56% | 16.01% | 16.05% |
| EPS 2 | 0.3700 | 0.5100 | 0.6950 | 0.8350 | 1.055 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1600 | - | - | - |
| Announcement Date | 28/04/23 | 19/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 10.1% | 12.2% | 13.1% | 14.6% |
| ROA (Net income/ Total Assets) | - | 7.07% | 8.4% | 8.5% | 9.6% |
| Assets 1 | - | 1,910 | 2,208 | 2,618 | 2,938 |
| Book Value Per Share 2 | - | 5.190 | 5.700 | 6.380 | 7.240 |
| Cash Flow per Share 2 | - | 0.7300 | 1.400 | 0.8700 | 1.650 |
| Capex 1 | - | 243 | 80 | 80 | 400 |
| Capex / Sales | - | 26.27% | 7.14% | 5.76% | 22.77% |
| Announcement Date | 28/04/23 | 19/02/24 | - | - | - |
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
BUY
Number of Analysts
2
Last Close Price
20.92
CNY
Average target price
27.15
CNY
Spread / Average Target
+29.78%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.52% | 760M | |
| +33.07% | 79.11B | |
| +62.68% | 73.92B | |
| -4.44% | 34.26B | |
| -8.16% | 31.58B | |
| -9.72% | 13.91B | |
| -4.82% | 10.62B | |
| +11.74% | 10.05B | |
| -7.65% | 9.78B | |
| +33.54% | 8.89B |
- Stock Market
- Equities
- 688138 Stock
- Financials Shenzhen Qingyi Photomask Limited
