Financials Beijing Beetech Inc.

Equities

300667

CNE100002NM9

Semiconductors

End-of-day quote Shenzhen S.E. 23:00:00 25/06/2024 BST 5-day change 1st Jan Change
13.59 CNY -1.59% Intraday chart for Beijing Beetech Inc. -5.23% -20.80%

Valuation

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Capitalization 1 3,602 4,585 3,067 3,479 2,826 - -
Enterprise Value (EV) 1 3,602 4,585 3,067 3,479 2,826 2,826 2,826
P/E ratio 97 x 60.1 x 764 x 101 x 43.8 x 30.9 x 22.7 x
Yield - - 0.65% - - - -
Capitalization / Revenue 9.86 x - 4.27 x 3.89 x 2.79 x 2.38 x 2.06 x
EV / Revenue 9.86 x - 4.27 x 3.89 x 2.79 x 2.38 x 2.06 x
EV / EBITDA - - 64.6 x 42.7 x 20.8 x 16.2 x 12.7 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - - 2.5 x 2.73 x 2.11 x 2.04 x 1.95 x
Nbr of stocks (in thousands) 179,635 200,841 200,841 202,765 204,636 - -
Reference price 2 20.05 22.83 15.27 17.16 13.59 13.59 13.59
Announcement Date 28/04/20 25/04/22 30/03/23 21/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Net sales 1 365.3 - 718.3 893.8 1,014 1,186 1,369
EBITDA 1 - - 47.51 81.49 136 174.9 222.9
EBIT 1 - - 8.829 43.55 74.66 104.2 141.8
Operating Margin - - 1.23% 4.87% 7.36% 8.79% 10.36%
Earnings before Tax (EBT) 1 - - 8.302 41.98 73.36 102.9 140.6
Net income 1 - 75.61 3.97 36.29 63.63 89.26 121.9
Net margin - - 0.55% 4.06% 6.27% 7.52% 8.9%
EPS 2 0.2067 0.3800 0.0200 0.1700 0.3100 0.4400 0.6000
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - 0.1000 - - - -
Announcement Date 28/04/20 25/04/22 30/03/23 21/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - 0.32% 2.9% 4.88% 6.61% 8.64%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - - 6.110 6.300 6.430 6.660 6.960
Cash Flow per Share 2 - - 0.5100 0.4700 0.7900 0.4700 0.5600
Capex - - 9.21 - - - -
Capex / Sales - - 1.28% - - - -
Announcement Date 28/04/20 25/04/22 30/03/23 21/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
13.59
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300667 Stock
  4. Financials Beijing Beetech Inc.