Financials Xinzhi Group Co., Ltd.

Equities

002664

CNE100001CH4

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. 03:30:00 09/05/2024 am IST 5-day change 1st Jan Change
15.24 CNY +1.60% Intraday chart for Xinzhi Group Co., Ltd. -4.99% -8.36%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 6,536 5,972 8,017 5,287 6,760 6,197
Enterprise Value (EV) 1 6,536 5,972 8,017 5,287 6,760 6,197
P/E ratio 21.2 x 18.9 x 38.9 x 25.2 x 27.7 x 18.8 x
Yield 0.49% - 0.3% 0.46% 0.42% 0.59%
Capitalization / Revenue 2.2 x 2.07 x 2.39 x 1.42 x 1.46 x 1.01 x
EV / Revenue 2.2 x 2.07 x 2.39 x 1.42 x 1.46 x 1.01 x
EV / EBITDA 14 x - 25.4 x 18.3 x 14.6 x 18.2 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 2.68 x - 2.76 x 1.7 x 2 x 1.69 x
Nbr of stocks (in thousands) 4,00,020 4,00,020 4,03,880 4,03,880 4,06,491 4,06,632
Reference price 2 16.34 14.93 19.85 13.09 16.63 15.24
Announcement Date 25/02/20 15/04/21 17/03/22 17/04/23 18/04/24 -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 2,972 2,878 3,356 3,717 4,616 6,146
EBITDA 1 467.1 - 315.5 289.3 464.6 341
EBIT 1 387.3 - 220.9 169.5 292.1 379
Operating Margin 13.03% - 6.58% 4.56% 6.33% 6.17%
Earnings before Tax (EBT) 1 384.7 - 219.6 164.9 274.8 379
Net income 1 306 316.2 204 210.9 242.7 328
Net margin 10.3% 10.98% 6.08% 5.67% 5.26% 5.34%
EPS 2 0.7700 0.7900 0.5100 0.5200 0.6000 0.8100
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.0800 - 0.0600 0.0600 0.0700 0.0900
Announcement Date 25/02/20 15/04/21 17/03/22 17/04/23 18/04/24 -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 13.3% - 7.16% 7.01% 7.5% 9.4%
ROA (Net income/ Total Assets) 7.92% - 3.37% 2.91% - 3.8%
Assets 1 3,863 - 6,046 7,238 - 8,632
Book Value Per Share 2 6.100 - 7.190 7.720 8.320 9.000
Cash Flow per Share 2 2.230 - -0.2200 0.4900 0.8800 0.5100
Capex 1 149 - 300 464 738 211
Capex / Sales 5.01% - 8.94% 12.49% 15.98% 3.43%
Announcement Date 25/02/20 15/04/21 17/03/22 17/04/23 18/04/24 -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
15.24 CNY
Average target price
20.16 CNY
Spread / Average Target
+32.28%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002664 Stock
  4. Financials Xinzhi Group Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW