Financials Lenovo Group Limited Deutsche Boerse AG

Equities

LHL1

US5262501050

Computer Hardware

Market Closed - Deutsche Boerse AG Other stock markets 08:24:31 10/05/2024 BST			5-day change	1st Jan Change
23.6 ^EUR	0.00%		+10.28%	-5.60%

05-09	China stocks rise on trade growth, property support	RE
05-09	China stocks rise on trade growth, property support	RE

Valuation

Fiscal Period: März	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,808	6,448	17,131	13,099	13,134	16,066	-	-
Enterprise Value (EV) ¹	12,455	7,691	18,001	12,497	12,767	14,440	13,462	12,844
P/E ratio	18.1 x	9.88 x	16 x	6.9 x	8.5 x	17.5 x	12.4 x	9.38 x
Yield	3.94%	6.68%	2.77%	4.45%	4.48%	3.13%	3.4%	3.78%
Capitalization / Revenue	0.21 x	0.13 x	0.28 x	0.18 x	0.21 x	0.29 x	0.26 x	0.24 x
EV / Revenue	0.24 x	0.15 x	0.3 x	0.17 x	0.21 x	0.26 x	0.22 x	0.19 x
EV / EBITDA	6.3 x	3.19 x	5.56 x	2.88 x	3.17 x	4.88 x	3.88 x	3.21 x
EV / FCF	13.3 x	4.98 x	6.09 x	4.47 x	10.4 x	6.28 x	9.52 x	7.44 x
FCF Yield	7.51%	20.1%	16.4%	22.3%	9.58%	15.9%	10.5%	13.4%
Price to Book	4.11 x	2.65 x	6.13 x	2.63 x	2.61 x	2.54 x	2.22 x	1.89 x
Nbr of stocks (in thousands)	12,014,792	12,014,792	12,041,706	12,041,706	12,128,130	12,404,659	-	-
Reference price ²	0.8996	0.5367	1.423	1.088	1.083	1.295	1.295	1.295
Announcement Date	23/05/19	19/05/20	27/05/21	26/05/22	24/05/23	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	51,038	50,716	60,742	71,618	61,947	56,328	61,381	67,236
EBITDA ¹	1,977	2,409	3,240	4,345	4,022	2,959	3,467	4,002
EBIT ¹	1,178	1,439	2,180	3,081	2,669	1,842	2,303	2,839
Operating Margin	2.31%	2.84%	3.59%	4.3%	4.31%	3.27%	3.75%	4.22%
Earnings before Tax (EBT) ¹	856	1,018	1,774	2,768	2,136	1,290	1,788	2,367
Net income ¹	597	665	1,178	2,030	1,608	928.6	1,317	1,756
Net margin	1.17%	1.31%	1.94%	2.83%	2.6%	1.65%	2.15%	2.61%
EPS ²	0.0496	0.0543	0.0891	0.1577	0.1274	0.0742	0.1043	0.1381
Free Cash Flow ¹	934.8	1,546	2,956	2,793	1,223	2,300	1,414	1,727
FCF margin	1.83%	3.05%	4.87%	3.9%	1.97%	4.08%	2.3%	2.57%
FCF Conversion (EBITDA)	47.3%	64.17%	91.23%	64.28%	30.42%	77.72%	40.78%	43.17%
FCF Conversion (Net income)	156.59%	232.44%	250.91%	137.59%	76.08%	247.68%	107.34%	98.35%
Dividend per Share ²	0.0354	0.0359	0.0394	0.0484	0.0485	0.0405	0.0440	0.0489
Announcement Date	23/05/19	19/05/20	27/05/21	26/05/22	24/05/23	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	17,869	20,127	16,694	16,956	17,090	15,267	12,635	12,900	14,410	15,721	13,151	14,375	16,065	17,413	14,656
EBITDA ¹	1,097	1,216	916	1,073	1,150	1,059	628.2	688.6	822.5	926.3	663.3	728.9	892.3	956.2	-
EBIT ¹	817	932	589	777	851	750	291	390	514	613	365.6	508	626.1	736.1	544.1
Operating Margin	4.57%	4.63%	3.53%	4.58%	4.98%	4.91%	2.3%	3.02%	3.57%	3.9%	2.78%	3.53%	3.9%	4.23%	3.71%
Earnings before Tax (EBT) ¹	742	855	520	691	710	605	130	228	358	471	229.9	385.2	488.6	589.9	419.8
Net income ¹	512	640	412	516	541	437	114	177	249	337	162.7	282.1	357.6	433.5	314
Net margin	2.87%	3.18%	2.47%	3.04%	3.17%	2.86%	0.9%	1.37%	1.73%	2.14%	1.24%	1.96%	2.23%	2.49%	2.14%
EPS ²	0.0396	0.0492	0.0320	0.0401	0.0423	0.0344	0.009300	0.0143	0.0199	0.0264	0.0140	0.0220	0.0280	0.0331	0.0212
Dividend per Share	0.0103	-	-	-	0.0102	-	-	-	0.0102	-	-	-	0.0385	0.0103	-
Announcement Date	04/11/21	23/02/22	26/05/22	09/08/22	03/11/22	17/02/23	24/05/23	17/08/23	16/11/23	22/02/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	1,647	1,243	870	-	-	-	-	-
Net Cash position ¹	-	-	-	602	366	1,625	2,603	3,221
Leverage (Debt/EBITDA)	0.8332 x	0.516 x	0.2685 x	-	-	-	-	-
Free Cash Flow ¹	935	1,546	2,956	2,793	1,223	2,300	1,414	1,727
ROE (net income / shareholders' equity)	20.1%	26.3%	45.1%	47.5%	33.9%	16.2%	18.7%	22.3%
ROA (Net income/ Total Assets)	2.04%	2.14%	3.36%	4.92%	3.85%	2.47%	3.35%	4.29%
Assets ¹	29,242	31,054	35,050	41,251	41,723	37,630	39,369	40,934
Book Value Per Share ²	0.2200	0.2000	0.2300	0.4100	0.4200	0.5100	0.5800	0.6900
Cash Flow per Share ²	0.1200	0.1700	0.2800	0.3100	0.2200	0.1700	0.2300	0.2800
Capex ¹	538	664	697	1,284	1,578	1,065	910	933
Capex / Sales	1.05%	1.31%	1.15%	1.79%	2.55%	1.89%	1.48%	1.39%
Announcement Date	23/05/19	19/05/20	27/05/21	26/05/22	24/05/23	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Lenovo Group Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.295 USD

Average target price

1.356 USD

Spread / Average Target

+4.67%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Computer Hardware

	1st Jan change	Capi.
DELL TECHNOLOGIES INC.	+73.56%	94.77B
HP INC.	-1.23%	29.08B
HEWLETT PACKARD ENTERPRISE COMPANY	+0.47%	22.18B
SEAGATE TECHNOLOGY HOLDINGS PLC	+10.12%	19.74B
LOGITECH INTERNATIONAL S.A.	-3.44%	13.07B
ASUSTEK COMPUTER INC.	-3.88%	10.77B
TD SYNNEX CORPORATION	+12.94%	10.38B
WISTRON CORPORATION	+15.62%	10.08B
DAWNING INFORMATION INDUSTRY CO., LTD.	+12.69%	9.01B

Other Computer Hardware