SUZHOU NANOMICRO TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.37 CNY | -1.31% |
|
-2.96% | -36.65% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 31,940 | 20,872 | 11,073 |
| Enterprise Value (EV) 1 | 31,579 | 20,623 | 10,636 |
| P/E ratio | 160 x | 75.6 x | 161 x |
| Yield | 0.09% | 0.2% | 0.18% |
| Capitalization / Revenue | 71.6 x | 29.6 x | 18.9 x |
| EV / Revenue | 70.8 x | 29.2 x | 18.1 x |
| EV / EBITDA | 155 x | 81.2 x | 118 x |
| EV / FCF | 415 x | -140 x | 123 x |
| FCF Yield | 0.24% | -0.72% | 0.81% |
| Price to Book | 30.6 x | 13.5 x | 6.5 x |
| Nbr of stocks (in thousands) | 4,00,146 | 4,03,172 | 4,03,815 |
| Reference price 2 | 79.82 | 51.77 | 27.42 |
| Announcement Date | 10/03/22 | 25/04/23 | 24/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 82.4 | 129.7 | 205 | 446.3 | 705.8 | 586.9 |
| EBITDA 1 | 15.85 | 28.01 | 83.43 | 204.4 | 254.1 | 90.49 |
| EBIT 1 | 8.985 | 19.14 | 70.92 | 183.1 | 223.8 | 47.63 |
| Operating Margin | 10.91% | 14.76% | 34.6% | 41.03% | 31.71% | 8.12% |
| Earnings before Tax (EBT) 1 | 14.97 | 24.87 | 84.6 | 212.8 | 307.2 | 65.36 |
| Net income 1 | 14.66 | 23.43 | 72.69 | 188.1 | 275.1 | 68.57 |
| Net margin | 17.79% | 18.06% | 35.46% | 42.14% | 38.98% | 11.68% |
| EPS 2 | 0.0508 | 0.0734 | 0.2041 | 0.4974 | 0.6844 | 0.1699 |
| Free Cash Flow 1 | -30.53 | -28.71 | -21.36 | 76.03 | -147.5 | 86.61 |
| FCF margin | -37.05% | -22.13% | -10.42% | 17.03% | -20.9% | 14.76% |
| FCF Conversion (EBITDA) | - | - | - | 37.2% | - | 95.72% |
| FCF Conversion (Net income) | - | - | - | 40.42% | - | 126.32% |
| Dividend per Share | - | - | - | 0.0710 | 0.1030 | 0.0500 |
| Announcement Date | 02/06/21 | 02/06/21 | 02/06/21 | 10/03/22 | 25/04/23 | 24/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 |
|---|---|
| Net sales 1 | 140.9 |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 60.92 |
| Net margin | 43.25% |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 13/07/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 77 | 228 | 244 | 361 | 249 | 436 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -30.5 | -28.7 | -21.4 | 76 | -148 | 86.6 |
| ROE (net income / shareholders' equity) | 8.49% | 6.37% | 14.6% | 23.7% | 21.1% | 3.53% |
| ROA (Net income/ Total Assets) | 2.54% | 2.77% | 7.19% | 11.9% | 8.65% | 1.46% |
| Assets 1 | 576.9 | 845.3 | 1,010 | 1,577 | 3,179 | 4,698 |
| Book Value Per Share 2 | 0.7100 | 1.290 | 1.500 | 2.600 | 3.830 | 4.220 |
| Cash Flow per Share 2 | 0.1500 | 0.7900 | 0.7000 | 0.9400 | 0.6200 | 0.8400 |
| Capex 1 | 25 | 74.4 | 44.5 | 47.2 | 156 | 125 |
| Capex / Sales | 30.34% | 57.37% | 21.72% | 10.58% | 22.06% | 21.22% |
| Announcement Date | 02/06/21 | 02/06/21 | 02/06/21 | 10/03/22 | 25/04/23 | 24/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.65% | 965M | |
| +0.73% | 99.64B | |
| -11.98% | 58.77B | |
| +75.71% | 48.81B | |
| +5.26% | 34.94B | |
| +0.61% | 31.15B | |
| +3.47% | 18.62B | |
| +17.33% | 17.44B | |
| +5.92% | 13.51B | |
| -6.67% | 12.73B |
- Stock Market
- Equities
- 688690 Stock
- Financials Suzhou Nanomicro Technology Co., Ltd.
