HISENSE VISUAL TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.74 CNY | -2.21% |
|
-9.77% | +18.37% |
| 06-17 | Hisense Visual Technology Cancels Unit Spin-Off | MT |
| 06-14 | Hisense Visual Technology Scraps Plan to Spin-Off Unit for Float | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,197 | 15,021 | 17,285 | 17,389 | 26,794 | 31,717 | - | - |
| Enterprise Value (EV) 1 | 14,197 | 15,021 | 17,285 | 17,389 | 26,794 | 31,717 | 31,717 | 31,717 |
| P/E ratio | 25.5 x | 12.6 x | 15.5 x | 10.5 x | 12.9 x | 13.4 x | 11.6 x | 10.2 x |
| Yield | 1.17% | 2.4% | 0.65% | 4.76% | 3.85% | 3.55% | 3.91% | 4.93% |
| Capitalization / Revenue | 0.42 x | 0.38 x | 0.37 x | 0.38 x | 0.5 x | 0.53 x | 0.48 x | 0.44 x |
| EV / Revenue | 0.42 x | 0.38 x | 0.37 x | 0.38 x | 0.5 x | 0.53 x | 0.48 x | 0.44 x |
| EV / EBITDA | 11.8 x | 7.18 x | 8.84 x | 6.57 x | 7.48 x | 8.21 x | 7.24 x | 6.39 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.97 x | 0.96 x | 1.09 x | 1.01 x | 1.44 x | 1.58 x | 1.43 x | 1.3 x |
| Nbr of stocks (in thousands) | 1,308,481 | 1,308,481 | 1,285,101 | 1,284,272 | 1,282,021 | 1,282,021 | - | - |
| Reference price 2 | 10.85 | 11.48 | 13.45 | 13.54 | 20.90 | 24.74 | 24.74 | 24.74 |
| Announcement Date | 30/04/20 | 26/04/21 | 29/04/22 | 30/03/23 | 29/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 34,105 | 39,315 | 46,801 | 45,738 | 53,616 | 60,147 | 66,292 | 72,523 |
| EBITDA 1 | 1,203 | 2,093 | 1,955 | 2,648 | 3,582 | 3,865 | 4,378 | 4,965 |
| EBIT 1 | 737.3 | 1,630 | 1,609 | 2,340 | 2,764 | 3,201 | 3,708 | 4,234 |
| Operating Margin | 2.16% | 4.15% | 3.44% | 5.12% | 5.16% | 5.32% | 5.59% | 5.84% |
| Earnings before Tax (EBT) 1 | 763.5 | 1,644 | 1,655 | 2,347 | 2,782 | 3,217 | 3,723 | 4,267 |
| Net income 1 | 556.1 | 1,195 | 1,138 | 1,679 | 2,096 | 2,412 | 2,725 | 3,180 |
| Net margin | 1.63% | 3.04% | 2.43% | 3.67% | 3.91% | 4.01% | 4.11% | 4.38% |
| EPS 2 | 0.4250 | 0.9140 | 0.8660 | 1.284 | 1.619 | 1.847 | 2.137 | 2.434 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1270 | 0.2750 | 0.0870 | 0.6440 | 0.8053 | 0.8773 | 0.9677 | 1.220 |
| Announcement Date | 30/04/20 | 26/04/21 | 29/04/22 | 30/03/23 | 29/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2023 S1 |
|---|---|---|---|
| Net sales 1 | - | 12,297 | 24,875 |
| EBITDA | - | - | - |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | 593.7 | - | - |
| Net margin | - | - | - |
| EPS | 0.4550 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 30/08/22 | 30/10/22 | 29/08/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 3.87% | 7.92% | 7.19% | 10% | 11.4% | 11.6% | 12.2% | 12.8% |
| ROA (Net income/ Total Assets) | 1.9% | 3.94% | 3.52% | 4.87% | 5.18% | 4.99% | 5.29% | 5.69% |
| Assets 1 | 29,344 | 30,365 | 32,359 | 34,514 | 40,433 | 48,383 | 51,557 | 55,933 |
| Book Value Per Share 2 | 11.10 | 11.90 | 12.30 | 13.40 | 14.50 | 15.60 | 17.30 | 19.10 |
| Cash Flow per Share 2 | 1.360 | 0.0900 | 0.5100 | 3.830 | 2.240 | 2.250 | 2.330 | 3.120 |
| Capex 1 | 221 | 317 | 302 | 263 | 535 | 693 | 759 | 731 |
| Capex / Sales | 0.65% | 0.81% | 0.65% | 0.58% | 1% | 1.15% | 1.14% | 1.01% |
| Announcement Date | 30/04/20 | 26/04/21 | 29/04/22 | 30/03/23 | 29/03/24 | - | - | - |
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
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
24.74
CNY
Average target price
25.03
CNY
Spread / Average Target
+1.19%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +18.37% | 4.36B | |
| -19.59% | 2.13B | |
| +147.84% | 2.04B | |
| +3.36% | 899M | |
| +58.46% | 469M |
- Stock Market
- Equities
- 600060 Stock
- Financials Hisense Visual Technology Co., Ltd.
