Financials Shenzhen Manst Technology Co., Ltd.

Equities

301325

CNE100006202

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 23:00:00 22/05/2024 BST 5-day change 1st Jan Change
57.27 CNY -1.93% Intraday chart for Shenzhen Manst Technology Co., Ltd. +22.17% -11.37%

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 9,305 8,215 - -
Enterprise Value (EV) 1 9,305 8,215 8,215 8,215
P/E ratio 20.3 x 15.9 x 12.3 x 10.2 x
Yield 0.77% - - -
Capitalization / Revenue 11.7 x 7.36 x 5.54 x 4.45 x
EV / Revenue 11.7 x 7.36 x 5.54 x 4.45 x
EV / EBITDA 23.4 x 15.7 x 12.3 x 10.3 x
EV / FCF -49,635,593 x - - -
FCF Yield -0% - - -
Price to Book 2.59 x 2 x 1.72 x 1.47 x
Nbr of stocks (in thousands) 144,000 143,461 - -
Reference price 2 64.62 57.27 57.27 57.27
Announcement Date 24/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 795 1,116 1,482 1,847
EBITDA 1 - 398.1 522.1 667.7 798.8
EBIT 1 - 384.8 490.3 632.4 763.7
Operating Margin - 48.4% 43.92% 42.68% 41.35%
Earnings before Tax (EBT) 1 - 384.9 490.1 632.3 763.5
Net income 1 203.1 341.4 431.8 557.4 672.6
Net margin - 42.94% 38.67% 37.61% 36.42%
EPS 2 2.260 3.180 3.600 4.645 5.605
Free Cash Flow - -187.5 - - -
FCF margin - -23.58% - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - 0.5000 - - -
Announcement Date 17/04/23 24/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - -187 - - -
ROE (net income / shareholders' equity) - 17.6% 13% 14.4% 14.8%
ROA (Net income/ Total Assets) - - 10.1% 11.4% 11.8%
Assets 1 - - 4,271 4,907 5,695
Book Value Per Share 2 - 25.00 28.60 33.20 38.80
Cash Flow per Share 2 - -0.6600 3.640 3.390 4.790
Capex 1 - 108 79.5 85.8 89.8
Capex / Sales - 13.64% 7.12% 5.79% 4.86%
Announcement Date 17/04/23 24/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
57.27 CNY
Average target price
79.13 CNY
Spread / Average Target
+38.18%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301325 Stock
  4. Financials Shenzhen Manst Technology Co., Ltd.