|
End-of-day quote
Shanghai S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 44.36 CNY | +3.16% |
|
+8.27% | - |
| 12:56am | Samsung sees AI chip shortage worsening, keeps investors in suspense on returns | RE |
| 12:01am | CXMT to Start Mass Production of Advanced AI Chips Despite Low Yields | MT |
Projected Income Statement: CXMT Corporation
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| Net sales 1 | - | 393,105 | 629,177 |
| Change | - | - | 60.05% |
| EBITDA 1 | - | 339,620 | 544,917 |
| Change | - | - | 60.45% |
| EBIT 1 | - | 314,331 | 506,719 |
| Change | - | - | 61.21% |
| Interest Paid 1 | - | -2,966 | -3,075 |
| Earnings before Tax (EBT) 1 | - | 305,419 | 503,789 |
| Change | - | - | 64.95% |
| Net income 1 | 1,875 | 206,263 | 337,383 |
| Change | - | 10,901.54% | 63.57% |
| Announcement Date | 17/05/26 | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: CXMT Corporation
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| Net Debt 1 | - | -183,437 | -534,573 |
| Change | - | - | -191.42% |
| Announcement Date | 17/05/26 | - | - |
1CNY in Million
Estimates
Cash Flow Forecast: CXMT Corporation
| Fiscal Period: December | 2026 | 2027 |
|---|---|---|
| CAPEX 1 | 74,746 | 103,893 |
| Change | - | 39% |
| Free Cash Flow (FCF) 1 | 253,389 | 368,725 |
| Change | - | 45.52% |
| Announcement Date | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: CXMT Corporation
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
Profitability | |||
| EBITDA Margin (%) | - | 86.39% | 86.61% |
| EBIT Margin (%) | - | 79.96% | 80.54% |
| EBT Margin (%) | - | 77.69% | 80.07% |
| Net margin (%) | - | 52.47% | 53.62% |
| FCF margin (%) | - | 64.46% | 58.6% |
| FCF / Net Income (%) | - | 122.85% | 109.29% |
Profitability | |||
| ROA | - | 41.43% | 39.23% |
| ROE | - | 90.66% | 62.68% |
Financial Health | |||
| Leverage (Debt/EBITDA) | - | - | - |
| Debt / Free cash flow | - | - | - |
Capital Intensity | |||
| CAPEX / Current Assets (%) | - | 19.01% | 16.51% |
| CAPEX / EBITDA (%) | - | 22.01% | 19.07% |
| CAPEX / FCF (%) | - | 29.5% | 28.18% |
Items per share | |||
| Cash flow per share 1 | - | 4.195 | 6.87 |
| Change | - | - | 63.79% |
| Dividend per Share 1 | - | 0.5098 | 1.04 |
| Change | - | - | 104.02% |
| Book Value Per Share 1 | - | 4.577 | 9.584 |
| Change | - | - | 109.38% |
| EPS 1 | 0.03 | 3.123 | 4.996 |
| Change | - | 10,310.07% | 59.99% |
| Nbr of stocks (in thousands) | - | 67,884,099 | 67,884,099 |
| Announcement Date | 17/05/26 | - | - |
1CNY
Estimates
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
44.36CNY
Average target price
77.06CNY
Spread / Average Target
+73.72%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- 688825 Stock
- Financials CXMT Corporation
Select your edition
All financial news and data tailored to specific country editions
