Financials Beijing InHand Networks Technology Co., Ltd.

Equities

688080

CNE100003RG0

Communications & Networking

End-of-day quote Shanghai S.E. 23:00:00 09/05/2024 BST 5-day change 1st Jan Change
34 CNY -3.95% Intraday chart for Beijing InHand Networks Technology Co., Ltd. -1.59% -16.21%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,868 4,598 2,160 2,987 2,502 - -
Enterprise Value (EV) 1 2,868 4,598 2,160 2,987 2,502 2,502 2,502
P/E ratio 68.4 x 43.9 x 30.7 x 27.2 x 19.2 x 13.8 x 9.91 x
Yield - 0.22% 0.34% 0.42% 0.66% 1.04% 1.6%
Capitalization / Revenue - 10.2 x 5.58 x 6.05 x 3.87 x 2.93 x 2.2 x
EV / Revenue - 10.2 x 5.58 x 6.05 x 3.87 x 2.93 x 2.2 x
EV / EBITDA - - 26.9 x 30.2 x 17.5 x 12.5 x 9.06 x
EV / FCF - 141,025,690 x 40,531,706 x - - - -
FCF Yield - 0% 0% - - - -
Price to Book - 6.16 x 2.63 x 3.27 x 2.41 x 2.08 x 1.75 x
Nbr of stocks (in thousands) 73,400 73,400 73,602 73,602 73,602 - -
Reference price 2 39.07 62.64 29.34 40.58 34.00 34.00 34.00
Announcement Date 26/02/21 24/02/22 27/02/23 26/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 449.5 387 493.3 646.1 854.1 1,139
EBITDA 1 - - 80.33 98.96 142.9 199.6 276.2
EBIT 1 - 118.3 75.89 105.1 147.7 205.4 286.4
Operating Margin - 26.32% 19.61% 21.31% 22.86% 24.05% 25.15%
Earnings before Tax (EBT) 1 - 121.4 76.83 105.1 148 205.4 286.8
Net income 1 40.34 104.9 70.35 93.95 130.3 180.9 252.5
Net margin - 23.35% 18.18% 19.04% 20.16% 21.18% 22.17%
EPS 2 0.5714 1.429 0.9571 1.490 1.770 2.460 3.430
Free Cash Flow - 32.6 53.28 - - - -
FCF margin - 7.25% 13.77% - - - -
FCF Conversion (EBITDA) - - 66.33% - - - -
FCF Conversion (Net income) - 31.07% 75.74% - - - -
Dividend per Share 2 - 0.1400 0.1000 0.1700 0.2250 0.3550 0.5450
Announcement Date 26/02/21 24/02/22 27/02/23 26/02/24 - - -
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 - 32.6 53.3 - - - -
ROE (net income / shareholders' equity) - 15.1% 8.97% 10.9% 12.5% 15% 17.6%
ROA (Net income/ Total Assets) - - 7.96% - 10.5% 12.6% 14.9%
Assets 1 - - 883.9 - 1,235 1,437 1,699
Book Value Per Share 2 - 10.20 11.20 12.40 14.10 16.30 19.50
Cash Flow per Share 2 - - 0.7900 2.590 1.620 2.200 2.960
Capex 1 - 5.93 4.58 8.18 12 14.5 8
Capex / Sales - 1.32% 1.18% 1.66% 1.86% 1.7% 0.7%
Announcement Date 26/02/21 24/02/22 27/02/23 26/02/24 - - -
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
3
Last Close Price
34 CNY
Average target price
52.96 CNY
Spread / Average Target
+55.76%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688080 Stock
  4. Financials Beijing InHand Networks Technology Co., Ltd.