SONGZ AUTOMOBILE AIR CONDITIONING CO., LTD Financials Songz Automobile Air Conditioning Co., Ltd
Equities
002454
CNE100000RX1
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.49 CNY | -1.22% |
|
0.00% | -13.58% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,061 | 3,753 | 5,286 | 4,463 | 4,721 | 4,064 | - |
| Enterprise Value (EV) 1 | 3,061 | 3,753 | 5,286 | 4,463 | 4,721 | 4,064 | 4,064 |
| P/E ratio | 16.2 x | 15.3 x | 46.7 x | 54.6 x | 46.9 x | 25 x | 18.5 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | 0.99 x | 0.77 x | 0.66 x |
| EV / Revenue | - | - | - | - | 0.99 x | 0.77 x | 0.66 x |
| EV / EBITDA | - | - | - | - | 18.2 x | 21.9 x | 16.1 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | 1.23 x | 1.03 x | 0.98 x |
| Nbr of stocks (in thousands) | 6,28,582 | 6,28,582 | 6,28,582 | 6,28,582 | 6,28,582 | 6,26,230 | - |
| Reference price 2 | 4.870 | 5.970 | 8.410 | 7.100 | 7.510 | 6.490 | 6.490 |
| Announcement Date | 27/02/20 | 26/02/21 | 28/04/22 | 27/02/23 | 28/04/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | 4,758 | 5,255 | 6,151 |
| EBITDA 1 | - | - | - | - | 259.5 | 186 | 253 |
| EBIT 1 | - | - | - | - | 133.5 | 217 | 292 |
| Operating Margin | - | - | - | - | 2.81% | 4.13% | 4.75% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 131.9 | 217 | 292 |
| Net income 1 | 186.4 | 254.7 | 112.6 | 81.7 | 99.84 | 162 | 219 |
| Net margin | - | - | - | - | 2.1% | 3.08% | 3.56% |
| EPS 2 | 0.3000 | 0.3900 | 0.1800 | 0.1300 | 0.1600 | 0.2600 | 0.3500 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 27/02/20 | 26/02/21 | 28/04/22 | 27/02/23 | 28/04/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 6.79% | - | - | 2.64% | 4.1% | 5.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | 2% | 2.4% |
| Assets 1 | - | - | - | - | - | 8,100 | 9,125 |
| Book Value Per Share 2 | - | - | - | - | 6.100 | 6.300 | 6.600 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | - | - | 165 | 130 | 140 |
| Capex / Sales | - | - | - | - | 3.46% | 2.47% | 2.28% |
| Announcement Date | 27/02/20 | 26/02/21 | 28/04/22 | 27/02/23 | 28/04/24 | - | - |
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
6.49
CNY
Average target price
7.8
CNY
Spread / Average Target
+20.18%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -13.58% | 562M | |
| +0.90% | 3.9B | |
| -15.93% | 3.49B | |
| +1.51% | 2.67B | |
| +37.34% | 2.3B | |
| -21.67% | 2.22B | |
| +79.23% | 1.75B | |
| -8.11% | 1.46B | |
| -14.15% | 1.25B | |
| -19.33% | 1.09B |
- Stock Market
- Equities
- 002454 Stock
- Financials Songz Automobile Air Conditioning Co., Ltd