CHANGCHUN UP OPTOTECH CO.,LTD. Financials Changchun UP Optotech Co.,Ltd.
Equities
002338
CNE100000K80
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.02 CNY | +1.79% |
|
+2.99% | -1.87% |
| 05-23 | Changchun UP Optotech Co.,Ltd. Approves Cash Dividend for the Year 2023 | CI |
| 04-26 | Changchun Up Optotech Co.,Ltd. Proposes Final Dividend for 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,669 | 5,350 | 8,076 | 7,925 | - | - |
| Enterprise Value (EV) 1 | 5,669 | 5,350 | 8,076 | 7,925 | 7,925 | 7,925 |
| P/E ratio | 118 x | 63.7 x | 93.5 x | 82.6 x | 50 x | 38.4 x |
| Yield | - | - | 0.07% | - | - | - |
| Capitalization / Revenue | - | - | 10.4 x | 10.2 x | 8.83 x | 7.52 x |
| EV / Revenue | - | - | 10.4 x | 10.2 x | 8.83 x | 7.52 x |
| EV / EBITDA | - | - | 47.1 x | 58.7 x | 40.2 x | 32.7 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | 6.55 x | 5.95 x | 5.33 x | 4.7 x |
| Nbr of stocks (in thousands) | 240,000 | 240,000 | 240,000 | 240,000 | - | - |
| Reference price 2 | 23.62 | 22.29 | 33.65 | 33.02 | 33.02 | 33.02 |
| Announcement Date | 28/02/22 | 27/02/23 | 29/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 773.5 | 775 | 897 | 1,054 |
| EBITDA 1 | - | - | 171.6 | 135 | 197 | 242 |
| EBIT 1 | - | - | 127 | 134 | 222 | 290 |
| Operating Margin | - | - | 16.42% | 17.29% | 24.75% | 27.51% |
| Earnings before Tax (EBT) 1 | - | - | 127.1 | 134 | 222 | 290 |
| Net income 1 | 49 | 83.86 | 86.64 | 96 | 159 | 207 |
| Net margin | - | - | 11.2% | 12.39% | 17.73% | 19.64% |
| EPS 2 | 0.2000 | 0.3500 | 0.3600 | 0.4000 | 0.6600 | 0.8600 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.0250 | - | - | - |
| Announcement Date | 28/02/22 | 27/02/23 | 29/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 7.35% | 7.2% | 10.7% | 12.3% |
| ROA (Net income/ Total Assets) | - | - | 4.29% | 4.3% | 6.5% | 7.5% |
| Assets 1 | - | - | 2,021 | 2,233 | 2,446 | 2,760 |
| Book Value Per Share 2 | - | - | 5.140 | 5.550 | 6.190 | 7.020 |
| Cash Flow per Share | - | - | 0.3900 | - | - | - |
| Capex 1 | - | - | 52 | 28 | 28 | 28 |
| Capex / Sales | - | - | 6.72% | 3.61% | 3.12% | 2.66% |
| Announcement Date | 28/02/22 | 27/02/23 | 29/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
33.02
CNY
Average target price
32
CNY
Spread / Average Target
-3.09%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.87% | 1.09B | |
| +70.73% | 6.8B | |
| +49.30% | 4.15B | |
| +3.43% | 3.65B | |
| -15.99% | 2B | |
| -31.08% | 1.81B | |
| -1.88% | 1.76B | |
| +24.45% | 1.2B | |
| +74.49% | 872M | |
| -23.26% | 737M |
- Stock Market
- Equities
- 002338 Stock
- Financials Changchun UP Optotech Co.,Ltd.
