SKYWORTH DIGITAL CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.52 CNY | -0.38% |
|
+3.85% | -33.04% |
| 23/04 | Skyworth Digital Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 10/04 | Skyworth to Spin Off Several Units | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,689 | 8,496 | 10,473 | 15,923 | 17,934 | 12,010 | - | - |
| Enterprise Value (EV) 1 | 12,689 | 8,496 | 10,473 | 15,923 | 17,934 | 12,010 | 12,010 | 12,010 |
| P/E ratio | 20.3 x | 22.2 x | 24.6 x | 18.7 x | 29.8 x | 16.6 x | 11.5 x | 12.6 x |
| Yield | - | 1.25% | - | 1.43% | 0.95% | 1.76% | 2.45% | 2.47% |
| Capitalization / Revenue | 1.43 x | 1 x | 0.97 x | 1.33 x | 1.69 x | 0.97 x | 0.77 x | 0.79 x |
| EV / Revenue | 1.43 x | 1 x | 0.97 x | 1.33 x | 1.69 x | 0.97 x | 0.77 x | 0.79 x |
| EV / EBITDA | 15.1 x | 15.7 x | 18.7 x | 15 x | 23.5 x | 14.2 x | 9.86 x | 11 x |
| EV / FCF | - | - | - | 11.2 x | 2,094 x | 23.5 x | 13.8 x | - |
| FCF Yield | - | - | - | 8.91% | 0.05% | 4.25% | 7.24% | - |
| Price to Book | 3.37 x | 2.09 x | 2.31 x | 2.67 x | 2.84 x | 1.73 x | 1.5 x | 1.41 x |
| Nbr of stocks (in thousands) | 10,58,279 | 10,63,361 | 10,63,236 | 11,42,254 | 11,41,596 | 11,41,596 | - | - |
| Reference price 2 | 11.99 | 7.990 | 9.850 | 13.94 | 15.71 | 10.52 | 10.52 | 10.52 |
| Announcement Date | 23/03/20 | 22/03/21 | 21/03/22 | 20/03/23 | 21/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,896 | 8,508 | 10,847 | 12,009 | 10,627 | 12,424 | 15,636 | 15,124 |
| EBITDA 1 | 838.2 | 542.2 | 560 | 1,064 | 762.6 | 847.2 | 1,218 | 1,088 |
| EBIT 1 | 676.5 | 367 | 401.8 | 895.7 | 617.6 | 783.4 | 1,133 | 1,067 |
| Operating Margin | 7.61% | 4.31% | 3.7% | 7.46% | 5.81% | 6.31% | 7.24% | 7.06% |
| Earnings before Tax (EBT) 1 | 677.5 | 364.1 | 405.4 | 883.9 | 626.6 | 785.1 | 1,148 | 1,071 |
| Net income 1 | 632 | 383.7 | 421.8 | 823 | 602.1 | 730 | 1,050 | 959.5 |
| Net margin | 7.1% | 4.51% | 3.89% | 6.85% | 5.67% | 5.88% | 6.71% | 6.34% |
| EPS 2 | 0.5900 | 0.3600 | 0.4000 | 0.7466 | 0.5274 | 0.6333 | 0.9117 | 0.8350 |
| Free Cash Flow 1 | - | - | - | 1,420 | 8.566 | 511 | 869 | - |
| FCF margin | - | - | - | 11.82% | 0.08% | 4.11% | 5.56% | - |
| FCF Conversion (EBITDA) | - | - | - | 133.47% | 1.12% | 60.32% | 71.32% | - |
| FCF Conversion (Net income) | - | - | - | 172.47% | 1.42% | 70% | 82.79% | - |
| Dividend per Share 2 | - | 0.1000 | - | 0.2000 | 0.1500 | 0.1850 | 0.2575 | 0.2600 |
| Announcement Date | 23/03/20 | 22/03/21 | 21/03/22 | 20/03/23 | 21/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 S1 |
|---|---|---|---|
| Net sales 1 | - | 3,470 | 6,240 |
| EBITDA | - | - | - |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | 208.1 | - | - |
| Net margin | - | - | - |
| EPS | 0.1923 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 20/04/22 | 19/08/22 | 19/08/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 1,420 | 8.57 | 511 | 869 | - |
| ROE (net income / shareholders' equity) | 18.4% | 9.65% | 9.68% | 15.6% | 9.73% | 10.5% | 12.9% | 10.4% |
| ROA (Net income/ Total Assets) | - | - | - | 7.48% | - | 6.05% | 7.13% | 6.8% |
| Assets 1 | - | - | - | 11,004 | - | 12,067 | 14,726 | 14,111 |
| Book Value Per Share 2 | 3.560 | 3.830 | 4.260 | 5.220 | 5.540 | 6.100 | 7.000 | 7.480 |
| Cash Flow per Share 2 | 0.0600 | 2.300 | 0.1800 | 1.400 | 0.4100 | 0.9800 | 1.040 | 0.8400 |
| Capex 1 | 158 | 204 | 258 | 191 | 467 | 190 | 230 | 212 |
| Capex / Sales | 1.78% | 2.4% | 2.38% | 1.59% | 4.39% | 1.53% | 1.47% | 1.4% |
| Announcement Date | 23/03/20 | 22/03/21 | 21/03/22 | 20/03/23 | 21/03/24 | - | - | - |
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
6
Last Close Price
10.52
CNY
Average target price
15.01
CNY
Spread / Average Target
+42.65%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.04% | 1.66B | |
| -7.38% | 190B | |
| +11.19% | 79.97B | |
| +62.04% | 67.22B | |
| +7.39% | 55.98B | |
| +28.62% | 31.39B | |
| +65.01% | 20.24B | |
| +11.57% | 20.13B | |
| +8.27% | 17.59B | |
| -11.36% | 17.08B |
- Stock Market
- Equities
- 000810 Stock
- Financials Skyworth Digital Co., Ltd.
