GUANGZHOU HAOYANG ELECTRONIC CO.,LTD. Financials Guangzhou Haoyang Electronic Co.,Ltd.
Equities
300833
CNE100003XY1
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 90.4 CNY | -0.90% |
|
-0.20% | +0.33% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,860 | 6,833 | 7,070 | 7,598 | 7,623 | - | - |
| Enterprise Value (EV) 1 | 3,860 | 6,833 | 7,070 | 7,598 | 7,623 | 7,623 | 7,623 |
| P/E ratio | 39.2 x | 50.3 x | 19.8 x | 20.7 x | 16.6 x | 13.7 x | 11.2 x |
| Yield | - | - | 2.62% | 2.66% | 2.39% | 2.9% | 4.45% |
| Capitalization / Revenue | - | 11.1 x | 5.78 x | 5.82 x | 4.76 x | 3.95 x | 3.22 x |
| EV / Revenue | - | 11.1 x | 5.78 x | 5.82 x | 4.76 x | 3.95 x | 3.22 x |
| EV / EBITDA | - | - | 18.6 x | 16.4 x | 14 x | 11.6 x | 9.9 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 3.68 x | 3.3 x | 3.26 x | 2.91 x | 2.53 x | 2.18 x |
| Nbr of stocks (in thousands) | 84,327 | 84,327 | 84,327 | 84,327 | 84,327 | - | - |
| Reference price 2 | 45.77 | 81.03 | 83.84 | 90.10 | 90.40 | 90.40 | 90.40 |
| Announcement Date | 28/04/21 | 26/04/22 | 21/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 618.1 | 1,223 | 1,305 | 1,603 | 1,928 | 2,367 |
| EBITDA 1 | - | - | 380.2 | 462.1 | 543.2 | 654.9 | 770 |
| EBIT 1 | - | 162 | 432.5 | 441.8 | 551 | 670.8 | 815 |
| Operating Margin | - | 26.21% | 35.37% | 33.86% | 34.37% | 34.79% | 34.43% |
| Earnings before Tax (EBT) 1 | - | 162.1 | 429.9 | 441.5 | 551 | 669.6 | 814.8 |
| Net income 1 | 88.13 | 136 | 356.2 | 366.2 | 458.5 | 557.5 | 678.6 |
| Net margin | - | 21.99% | 29.13% | 28.06% | 28.6% | 28.91% | 28.67% |
| EPS 2 | 1.167 | 1.612 | 4.224 | 4.342 | 5.436 | 6.606 | 8.048 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 2.200 | 2.400 | 2.160 | 2.625 | 4.020 |
| Announcement Date | 28/04/21 | 26/04/22 | 21/04/23 | 24/04/24 | - | - | - |
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 | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 7.53% | 17.8% | 16.5% | 17.6% | 18.7% | 19.4% |
| ROA (Net income/ Total Assets) | - | - | 15.7% | - | 15.9% | 16.8% | 17.2% |
| Assets 1 | - | - | 2,262 | - | 2,886 | 3,324 | 3,956 |
| Book Value Per Share 2 | - | 22.00 | 25.40 | 27.70 | 31.10 | 35.80 | 41.50 |
| Cash Flow per Share 2 | - | 0.7300 | 4.230 | 4.690 | 4.030 | 6.170 | 6.430 |
| Capex 1 | - | 33.9 | 183 | 147 | 97.3 | 116 | 108 |
| Capex / Sales | - | 5.48% | 14.95% | 11.26% | 6.07% | 6.04% | 4.54% |
| Announcement Date | 28/04/21 | 26/04/22 | 21/04/23 | 24/04/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
90.4
CNY
Average target price
118.4
CNY
Spread / Average Target
+31.03%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.33% | 1.06B | |
| +1.96% | 5.29B | |
| -1.56% | 1.28B | |
| -10.00% | 1.12B | |
| -13.83% | 1.07B | |
| +7.39% | 911M | |
| +0.31% | 609M | |
| -33.21% | 576M | |
| -13.90% | 493M | |
| -20.84% | 397M |
- Stock Market
- Equities
- 300833 Stock
- Financials Guangzhou Haoyang Electronic Co.,Ltd.
