Financials Wondershare Technology Group Co., Ltd.

Equities

300624

CNE1000033W5

Software

End-of-day quote Shenzhen S.E. 03:30:00 28/06/2024 am IST 5-day change 1st Jan Change
53.07 CNY -2.14% Intraday chart for Wondershare Technology Group Co., Ltd. +0.42% -21.55%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,138 7,198 7,162 3,814 13,027 10,260 - -
Enterprise Value (EV) 1 5,138 7,198 7,162 3,814 12,528 9,685 9,511 10,260
P/E ratio 59.5 x 57.7 x 262 x 91.8 x 148 x 99 x 61.9 x 53 x
Yield - - - - 0.12% 0.25% 0.37% -
Capitalization / Revenue 7.3 x 7.37 x 6.96 x - 8.8 x 5.62 x 4.48 x 3.83 x
EV / Revenue 7.3 x 7.37 x 6.96 x - 8.46 x 5.31 x 4.15 x 3.83 x
EV / EBITDA 51.3 x 45.2 x 82.4 x - 88.9 x 46.3 x 35.6 x 36.3 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 7.03 x 8.44 x 8.36 x - 9.83 x 7.65 x 6.79 x 6.05 x
Nbr of stocks (in thousands) 1,82,190 1,81,719 1,81,734 1,81,652 1,92,566 1,93,336 - -
Reference price 2 28.20 39.61 39.41 21.00 67.65 53.07 53.07 53.07
Announcement Date 27/02/20 26/02/21 22/04/22 07/04/23 26/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 703.5 976.5 1,029 - 1,481 1,824 2,290 2,681
EBITDA 1 100.1 159.3 86.92 - 141 209.3 267.5 283
EBIT 1 84.19 143.4 48.08 - 106.6 156.5 240.7 262.8
Operating Margin 11.97% 14.69% 4.67% - 7.2% 8.58% 10.51% 9.8%
Earnings before Tax (EBT) 1 84.03 140 47.92 - 106.4 149.3 233.6 262.3
Net income 1 86.26 125.2 16.16 41.26 86.21 113.7 173.8 207
Net margin 12.26% 12.83% 1.57% - 5.82% 6.23% 7.59% 7.72%
EPS 2 0.4738 0.6865 0.1502 0.2288 0.4577 0.5363 0.8567 1.001
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - 0.0794 0.1323 0.1967 -
Announcement Date 27/02/20 26/02/21 22/04/22 07/04/23 26/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - 499 576 749 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 12.8% 15.9% 3.28% - 7.69% 8.44% 11.6% 11.3%
ROA (Net income/ Total Assets) - 12.7% - - - 6.04% 6.82% 7.43%
Assets 1 - 983.6 - - - 1,883 2,548 2,788
Book Value Per Share 2 4.010 4.690 4.710 - 6.880 6.940 7.820 8.770
Cash Flow per Share 2 0.6800 1.080 0.7800 - 1.210 1.350 1.770 1.910
Capex 1 - 119 - - 44.4 192 178 45.1
Capex / Sales - 12.21% - - 3% 10.52% 7.76% 1.68%
Announcement Date 27/02/20 26/02/21 22/04/22 07/04/23 26/04/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
53.07 CNY
Average target price
83.09 CNY
Spread / Average Target
+56.57%
Consensus

Annual profits - Rate of surprise

1st Jan change Capi.
-21.55% 141.19Cr
-6.88% 25TCr
+3.39% 6.03TCr
-19.02% 5.93TCr
+1.63% 5.33TCr
+6.85% 4.34TCr
+1.84% 3.7TCr
-11.40% 2.81TCr
+108.83% 2.74TCr
+3.84% 2.18TCr
Application Software
  1. Stock Market
  2. Equities
  3. 300624 Stock
  4. Financials Wondershare Technology Group Co., Ltd.