CHINA XD ELECTRIC CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.07 CNY | -4.20% |
|
-9.71% | +43.41% |
| 04-29 | China XD Electric Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-11 | China XD Electric's 2023 Profit Jumps 43%; Shares Rise 10% | MT |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 18,658 | 23,630 | 25,271 | 36,240 | - | - |
| Enterprise Value (EV) 1 | 15,863 | 23,630 | 25,271 | 36,240 | 36,240 | 36,240 |
| P/E ratio | 44.9 x | 38.6 x | 28.5 x | 30.1 x | 24.1 x | 22.8 x |
| Yield | 1.37% | - | 1.34% | 1.41% | 1.63% | - |
| Capitalization / Revenue | 1.22 x | - | 1.21 x | 1.39 x | 1.2 x | 1.06 x |
| EV / Revenue | 1.22 x | - | 1.21 x | 1.39 x | 1.2 x | 1.06 x |
| EV / EBITDA | 15.6 x | - | - | 16.2 x | 13.2 x | 13 x |
| EV / FCF | - | - | 28 x | 47.6 x | 43.5 x | 47.8 x |
| FCF Yield | - | - | 3.58% | 2.1% | 2.3% | 2.09% |
| Price to Book | 0.94 x | - | 1.17 x | 1.61 x | 1.54 x | 1.48 x |
| Nbr of stocks (in thousands) | 5,125,882 | 5,125,882 | 5,125,882 | 5,125,882 | - | - |
| Reference price 2 | 3.640 | 4.610 | 4.930 | 7.070 | 7.070 | 7.070 |
| Announcement Date | 29/04/20 | 20/04/23 | 10/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,283 | - | 20,848 | 26,074 | 30,219 | 34,144 |
| EBITDA 1 | 1,199 | - | - | 2,240 | 2,748 | 2,790 |
| EBIT 1 | 444.9 | - | 1,094 | 1,592 | 2,042 | 2,160 |
| Operating Margin | 2.91% | - | 5.25% | 6.1% | 6.76% | 6.33% |
| Earnings before Tax (EBT) 1 | 473.8 | - | 1,107 | 1,592 | 1,969 | 2,177 |
| Net income 1 | 413.2 | 612.4 | 885.2 | 1,210 | 1,509 | 1,611 |
| Net margin | 2.7% | - | 4.25% | 4.64% | 4.99% | 4.72% |
| EPS 2 | 0.0810 | 0.1195 | 0.1727 | 0.2350 | 0.2933 | 0.3100 |
| Free Cash Flow 1 | - | - | 903.7 | 762 | 832.2 | 758.4 |
| FCF margin | - | - | 4.33% | 2.92% | 2.75% | 2.22% |
| FCF Conversion (EBITDA) | - | - | - | 34.03% | 30.29% | 27.18% |
| FCF Conversion (Net income) | - | - | 102.09% | 62.95% | 55.16% | 47.08% |
| Dividend per Share 2 | 0.0500 | - | 0.0660 | 0.1000 | 0.1150 | - |
| Announcement Date | 29/04/20 | 20/04/23 | 10/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | 2,795 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 904 | 762 | 832 | 758 |
| ROE (net income / shareholders' equity) | 2.1% | - | 4.14% | 5.45% | 6.5% | 6.6% |
| ROA (Net income/ Total Assets) | - | - | - | 2.6% | 3.15% | 2.9% |
| Assets 1 | - | - | - | 46,558 | 47,894 | 55,552 |
| Book Value Per Share 2 | 3.870 | - | 4.220 | 4.400 | 4.590 | 4.780 |
| Cash Flow per Share 2 | - | - | 0.2400 | 0.2300 | 0.2400 | - |
| Capex 1 | 234 | - | 311 | 400 | 450 | 400 |
| Capex / Sales | 1.53% | - | 1.49% | 1.53% | 1.49% | 1.17% |
| Announcement Date | 29/04/20 | 20/04/23 | 10/04/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
7.07
CNY
Average target price
7.397
CNY
Spread / Average Target
+4.62%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +43.41% | 5.23B | |
| +20.35% | 91.99B | |
| +45.15% | 24.65B | |
| +39.97% | 16.38B | |
| +21.91% | 10.23B | |
| -1.84% | 8.58B | |
| +5.66% | 7.82B | |
| +26.46% | 7.73B | |
| +159.02% | 6.83B | |
| +146.41% | 4.78B |
- Stock Market
- Equities
- 601179 Stock
- Financials China XD Electric Co., Ltd
