Financials Shanghai Wondertek Software Co., Ltd

Equities

603189

CNE1000030M2

Software

End-of-day quote Shanghai S.E. 23:00:00 27/06/2024 BST 5-day change 1st Jan Change
10.94 CNY -1.08% Intraday chart for Shanghai Wondertek Software Co., Ltd -0.73% -38.33%

Valuation

Fiscal Period: December 2019 2021 2022 2023 2024
Capitalization 1 3,747 5,542 3,752 4,782 2,922
Enterprise Value (EV) 1 3,747 5,542 3,752 4,782 2,922
P/E ratio 106 x 73.4 x 99.4 x -57.2 x 17.9 x
Yield - - 0.72% 0.56% 1.1%
Capitalization / Revenue 12.6 x - 11.9 x 16.2 x 3.83 x
EV / Revenue 12.6 x - 11.9 x 16.2 x 3.83 x
EV / EBITDA - - 59.4 x -89.6 x 12.3 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - - 2.18 x 3.05 x 1.53 x
Nbr of stocks (in thousands) 220,800 269,548 269,548 269,548 267,068
Reference price 2 16.97 20.56 13.92 17.74 10.94
Announcement Date 17/04/20 29/04/22 24/04/23 15/04/24 -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2021 2022 2023 2024
Net sales 1 298.1 - 316.6 295.5 762
EBITDA 1 - - 63.15 -53.34 238
EBIT 1 - - 35.53 -94.12 174
Operating Margin - - 11.22% -31.85% 22.83%
Earnings before Tax (EBT) 1 - - 35.48 -94.71 174
Net income 1 - 65.56 36.63 -83.34 165
Net margin - - 11.57% -28.2% 21.65%
EPS 2 0.1600 0.2800 0.1400 -0.3100 0.6100
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 0.1000 0.1000 0.1200
Announcement Date 17/04/20 29/04/22 24/04/23 15/04/24 -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2021 2022 2023 2024
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - - 2.15% -5.08% 8.9%
ROA (Net income/ Total Assets) - - 1.96% -4.65% 7.7%
Assets 1 - - 1,871 1,792 2,143
Book Value Per Share 2 - - 6.380 5.810 7.150
Cash Flow per Share 2 - - 0.1100 0.1500 0.8700
Capex 1 - - 140 30.9 136
Capex / Sales - - 44.16% 10.47% 17.85%
Announcement Date 17/04/20 29/04/22 24/04/23 15/04/24 -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.94 CNY
Average target price
20.2 CNY
Spread / Average Target
+84.64%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603189 Stock
  4. Financials Shanghai Wondertek Software Co., Ltd