WANGLI SECURITY & SURVEILLANCE PRODUCT CO., LTD Financials Wangli Security & Surveillance Product Co., Ltd
Equities
605268
CNE100005436
Construction Supplies & Fixtures
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.13 CNY | +0.71% |
|
+2.00% | -26.80% |
| 15/05 | Wangli Security & Surveillance Gets 20-Year Patent for Lock System | MT |
| 25/04 | Wangli Security & Surveillance Product Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,594 | 3,902 | 4,281 | 3,134 | - | - |
| Enterprise Value (EV) 1 | 5,594 | 3,902 | 4,281 | 3,134 | 3,134 | 3,134 |
| P/E ratio | 40.1 x | -88 x | 74.9 x | 13.3 x | 10.3 x | 8.29 x |
| Yield | - | 2.27% | - | - | - | - |
| Capitalization / Revenue | 2.11 x | 1.77 x | 1.41 x | 0.83 x | 0.69 x | 0.58 x |
| EV / Revenue | 2.11 x | 1.77 x | 1.41 x | 0.83 x | 0.69 x | 0.58 x |
| EV / EBITDA | 23.5 x | 149 x | 25.9 x | 8.19 x | 6.69 x | 5.64 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 3.24 x | 2.36 x | 2.64 x | 1.68 x | 1.44 x | 1.23 x |
| Nbr of stocks (in thousands) | 4,36,000 | 4,43,385 | 4,39,578 | 4,39,578 | - | - |
| Reference price 2 | 12.83 | 8.800 | 9.740 | 7.130 | 7.130 | 7.130 |
| Announcement Date | 21/04/22 | 25/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,112 | 2,645 | 2,203 | 3,044 | 3,795 | 4,551 | 5,368 |
| EBITDA 1 | - | 238.3 | 26.14 | 165.1 | 382.5 | 468.8 | 555.9 |
| EBIT 1 | - | 171.6 | -58.19 | 66.68 | 308 | 398.2 | 486.7 |
| Operating Margin | - | 6.49% | -2.64% | 2.19% | 8.12% | 8.75% | 9.07% |
| Earnings before Tax (EBT) 1 | - | 176 | -51.85 | 66.1 | 311.2 | 401.2 | 489.2 |
| Net income 1 | - | 137.5 | -42.99 | 54.64 | 236 | 302.8 | 377.3 |
| Net margin | - | 5.2% | -1.95% | 1.79% | 6.22% | 6.65% | 7.03% |
| EPS 2 | 0.6500 | 0.3200 | -0.1000 | 0.1300 | 0.5350 | 0.6900 | 0.8600 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.2000 | - | - | - | - |
| Announcement Date | 10/03/21 | 21/04/22 | 25/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 8.57% | -2.54% | 3.35% | 12.7% | 14% | 14.9% |
| ROA (Net income/ Total Assets) | - | - | - | 1.4% | 5.5% | 6.1% | 6.2% |
| Assets 1 | - | - | - | 3,909 | 4,290 | 4,964 | 6,085 |
| Book Value Per Share 2 | - | 3.960 | 3.730 | 3.690 | 4.250 | 4.940 | 5.800 |
| Cash Flow per Share 2 | - | -0.2400 | 0.0200 | 0.6700 | -0.1000 | 1.270 | 0.3300 |
| Capex 1 | - | 469 | 175 | 211 | 91 | 32 | 28 |
| Capex / Sales | - | 17.72% | 7.96% | 6.94% | 2.4% | 0.7% | 0.52% |
| Announcement Date | 10/03/21 | 21/04/22 | 25/04/23 | 25/04/24 | - | - | - |
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
2
Last Close Price
7.13
CNY
Average target price
10.12
CNY
Spread / Average Target
+41.94%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -26.80% | 43Cr | |
| -28.65% | 115.82Cr | |
| +3.79% | 111Cr | |
| +6.88% | 79Cr | |
| +24.32% | 78Cr | |
| +48.79% | 50Cr | |
| -35.53% | 46Cr | |
| -30.03% | 28Cr | |
| -30.51% | 24Cr | |
| -1.53% | 17Cr |
- Stock Market
- Equities
- 605268 Stock
- Financials Wangli Security & Surveillance Product Co., Ltd
