GUANGZHOU LINGWE TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.1 CNY | +3.08% |
|
-5.25% | -22.09% |
| 05-29 | Guangzhou Lingwe Technology Co., Ltd. Announces Dividend for the Year 2023, Payable on 04 June 2024 | CI |
| 05-14 | GuangZhou LingWe Technology Co., Ltd. Approves Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 3,216 | 2,506 | - | - |
| Enterprise Value (EV) 1 | 3,216 | 2,506 | 2,506 | 2,506 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 6.9 x | 4.64 x | 3.75 x | 3.14 x |
| EV / Revenue | 6.9 x | 4.64 x | 3.75 x | 3.14 x |
| EV / EBITDA | 23.8 x | 12.2 x | 9.31 x | 7.52 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 2.15 x | 1.54 x | 1.4 x | 1.27 x |
| Nbr of stocks (in thousands) | 108,472 | 108,472 | - | - |
| Reference price 2 | 29.65 | 23.10 | 23.10 | 23.10 |
| Announcement Date | 21/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 401.2 | 465.9 | 540 | 669 | 798 |
| EBITDA 1 | - | 110.1 | 135.4 | 205 | 269 | 333 |
| EBIT 1 | - | 109.6 | 147.9 | 188 | 241 | 291 |
| Operating Margin | - | 27.31% | 31.74% | 34.81% | 36.02% | 36.47% |
| Earnings before Tax (EBT) | - | 108.9 | - | - | - | - |
| Net income | 67.54 | 90.99 | - | - | - | - |
| Net margin | - | 22.68% | - | - | - | - |
| EPS | 0.8300 | 1.120 | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 09/01/23 | 17/04/23 | 21/04/24 | - | - | - |
1CNY in Million
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) | - | 15.9% | 8.89% | 9.7% | 11.3% | 12.3% |
| ROA (Net income/ Total Assets) | - | 12.6% | 10.4% | 8.9% | 10.4% | 11.3% |
| Assets | - | 721.3 | - | - | - | - |
| Book Value Per Share 1 | - | 7.590 | 13.80 | 15.00 | 16.50 | 18.20 |
| Cash Flow per Share | - | 1.110 | - | - | - | - |
| Capex 2 | - | 40.8 | 187 | 223 | 361 | 450 |
| Capex / Sales | - | 10.17% | 40.14% | 41.3% | 53.96% | 56.39% |
| Announcement Date | 09/01/23 | 17/04/23 | 21/04/24 | - | - | - |
1CNY2CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
23.1
CNY
Average target price
36
CNY
Spread / Average Target
+55.84%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.09% | 335M | |
| +21.16% | 68.87B | |
| -5.01% | 46.12B | |
| +24.57% | 44.85B | |
| +32.63% | 27.9B | |
| +8.44% | 19.38B | |
| +16.07% | 17.2B | |
| -11.96% | 14.68B | |
| -29.11% | 14.14B | |
| +21.71% | 11.33B |
- Stock Market
- Equities
- 301373 Stock
- Financials GuangZhou LingWe Technology Co., Ltd.
