LANDAI TECHNOLOGY GROUP CORP., LTD. Financials Landai Technology Group Corp., Ltd.
Equities
002765
CNE100002060
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.85 CNY | +4.53% |
|
-3.39% | -27.72% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,831 | 5,176 | 4,346 | 2,989 | - | - |
| Enterprise Value (EV) 1 | 4,831 | 5,176 | 4,346 | 2,989 | 2,989 | 2,989 |
| P/E ratio | 23.1 x | 28.1 x | -11.9 x | 20.5 x | 14.2 x | 10.7 x |
| Yield | - | 0.56% | - | 1.08% | 0.75% | - |
| Capitalization / Revenue | - | 1.8 x | 1.55 x | 0.88 x | 0.74 x | 0.62 x |
| EV / Revenue | - | 1.8 x | 1.55 x | 0.88 x | 0.74 x | 0.62 x |
| EV / EBITDA | - | 13.7 x | -23.2 x | 6.22 x | 5.63 x | 4.46 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.36 x | 1.85 x | 1.21 x | 1.07 x | 1 x |
| Nbr of stocks (in thousands) | 575,175 | 575,775 | 647,743 | 644,078 | - | - |
| Reference price 2 | 8.400 | 8.990 | 6.710 | 4.640 | 4.640 | 4.640 |
| Announcement Date | 21/03/22 | 27/03/23 | 28/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,873 | 2,808 | 3,391 | 4,031 | 4,820 |
| EBITDA 1 | - | 377.9 | -187.1 | 480.7 | 530.8 | 669.9 |
| EBIT 1 | - | 228.3 | -387.2 | 144.4 | 229.4 | 295.3 |
| Operating Margin | - | 7.95% | -13.79% | 4.26% | 5.69% | 6.13% |
| Earnings before Tax (EBT) 1 | - | 223.9 | -383.4 | 155.3 | 233.5 | 301.4 |
| Net income 1 | 210 | 185.6 | -365.1 | 150.1 | 215.2 | 288.3 |
| Net margin | - | 6.46% | -13% | 4.43% | 5.34% | 5.98% |
| EPS 2 | 0.3630 | 0.3200 | -0.5660 | 0.2267 | 0.3275 | 0.4350 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0500 | - | 0.0500 | 0.0350 | - |
| Announcement Date | 21/03/22 | 27/03/23 | 28/03/24 | - | - | - |
1CNY in Million2CNY
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) | - | 8.73% | -18.1% | 6.07% | 7.77% | 9.76% |
| ROA (Net income/ Total Assets) | - | 4.07% | -7.43% | 2.7% | 3.35% | - |
| Assets 1 | - | 4,558 | 4,915 | 5,561 | 6,425 | - |
| Book Value Per Share 2 | - | 3.800 | 3.620 | 3.840 | 4.350 | 4.620 |
| Cash Flow per Share 2 | - | 0.8100 | 0.2400 | 0.5300 | 0.4800 | 0.9200 |
| Capex 1 | - | 450 | 550 | 317 | 550 | 368 |
| Capex / Sales | - | 15.67% | 19.6% | 9.35% | 13.64% | 7.63% |
| Announcement Date | 21/03/22 | 27/03/23 | 28/03/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
4.64
CNY
Average target price
5.94
CNY
Spread / Average Target
+28.02%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -27.72% | 412M | |
| +27.52% | 34.07B | |
| -0.23% | 10.63B | |
| +21.57% | 8.23B | |
| +3.50% | 4.33B | |
| -2.48% | 4.23B | |
| -10.91% | 4.2B | |
| -16.46% | 3.82B | |
| +0.74% | 3.27B | |
| -32.39% | 2.38B |
- Stock Market
- Equities
- 002765 Stock
- Financials Landai Technology Group Corp., Ltd.
