XGD INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.07 CNY | +0.96% |
|
-0.85% | -8.80% |
| 23/04 | XGD Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 28/03 | XGD Inc. Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,629 | 7,130 | 6,090 | 13,188 | 12,293 | - | - |
| Enterprise Value (EV) 1 | 5,629 | 7,130 | 6,090 | 13,188 | 12,293 | 12,293 | 12,293 |
| P/E ratio | 64.4 x | 35.8 x | - | 16.8 x | 12.9 x | 10.3 x | 8.86 x |
| Yield | - | - | - | 2.77% | 1.5% | 2.2% | 1.95% |
| Capitalization / Revenue | - | 1.97 x | 1.39 x | 3.47 x | 2.85 x | 2.35 x | 2.09 x |
| EV / Revenue | - | 1.97 x | 1.39 x | 3.47 x | 2.85 x | 2.35 x | 2.09 x |
| EV / EBITDA | - | 27.5 x | - | 15.9 x | 11.3 x | 9.35 x | 7.81 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.82 x | 2 x | 3.13 x | 2.39 x | 2.08 x | 1.65 x |
| Nbr of stocks (in thousands) | 4,85,671 | 4,85,671 | 5,04,532 | 5,44,977 | 5,57,022 | - | - |
| Reference price 2 | 11.59 | 14.68 | 12.07 | 24.20 | 22.07 | 22.07 | 22.07 |
| Announcement Date | 06/04/21 | 29/03/22 | 12/03/23 | 11/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,612 | 4,370 | 3,801 | 4,312 | 5,221 | 5,886 |
| EBITDA 1 | - | 259 | - | 827.7 | 1,092 | 1,316 | 1,574 |
| EBIT 1 | - | 224.2 | 311.5 | 773.9 | 1,034 | 1,369 | 1,530 |
| Operating Margin | - | 6.21% | 7.13% | 20.36% | 23.99% | 26.21% | 25.99% |
| Earnings before Tax (EBT) 1 | - | 221 | 311.2 | 770.9 | 1,034 | 1,368 | 1,530 |
| Net income 1 | 86.5 | 200.7 | 296.6 | 755 | 945.1 | 1,181 | 1,388 |
| Net margin | - | 5.56% | 6.79% | 19.86% | 21.92% | 22.62% | 23.57% |
| EPS 2 | 0.1800 | 0.4100 | - | 1.440 | 1.710 | 2.137 | 2.490 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.6700 | 0.3300 | 0.4850 | 0.4300 |
| Announcement Date | 06/04/21 | 29/03/22 | 12/03/23 | 11/03/24 | - | - | - |
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) | - | 8.11% | 10.7% | 22% | 19.7% | 20.3% | 18.5% |
| ROA (Net income/ Total Assets) | - | 5.59% | - | - | 15.3% | 16.7% | 15.6% |
| Assets 1 | - | 3,587 | - | - | 6,181 | 7,083 | 8,897 |
| Book Value Per Share 2 | - | 5.200 | 6.040 | 7.740 | 9.250 | 10.60 | 13.40 |
| Cash Flow per Share 2 | - | 0.4800 | - | 2.040 | 1.290 | 2.540 | 2.210 |
| Capex 1 | - | 22.6 | - | 11.2 | 84.5 | 79 | 85 |
| Capex / Sales | - | 0.62% | - | 0.29% | 1.96% | 1.51% | 1.44% |
| Announcement Date | 06/04/21 | 29/03/22 | 12/03/23 | 11/03/24 | - | - | - |
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
3
Last Close Price
22.07
CNY
Average target price
43.25
CNY
Spread / Average Target
+95.97%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.80% | 1.71B | |
| +30.99% | 9.39B | |
| +3.12% | 1.53B | |
| +9.75% | 894M | |
| +1.61% | 406M | |
| -7.06% | 321M | |
| 0.00% | 81.5M | |
| +39.93% | 69.97M |
- Stock Market
- Equities
- 300130 Stock
- Financials XGD Inc.