Financials Shenzhen SED Industry Co., Ltd.

Equities

000032

CNE000000BK3

Construction & Engineering

End-of-day quote Shenzhen S.E. 23:00:00 09/05/2024 BST 5-day change 1st Jan Change
16.59 CNY -1.78% Intraday chart for Shenzhen SED Industry Co., Ltd. -5.69% -21.67%

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 24,102 18,879 - -
Enterprise Value (EV) 1 24,102 18,879 18,879 18,879
P/E ratio 73.1 x 37 x 32.2 x 23.9 x
Yield - 0.54% 0.77% 1.01%
Capitalization / Revenue 0.43 x 0.3 x 0.27 x 0.24 x
EV / Revenue 0.43 x 0.3 x 0.27 x 0.24 x
EV / EBITDA 13.7 x 9.49 x 8.03 x 7.32 x
EV / FCF -330,255 x 54.4 x -48.5 x -152 x
FCF Yield -0% 1.84% -2.06% -0.66%
Price to Book - 2.74 x 2.63 x 2.29 x
Nbr of stocks (in thousands) 1,137,959 1,137,959 - -
Reference price 2 21.18 16.59 16.59 16.59
Announcement Date 17/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2023 2024 2025 2026
Net sales 1 56,284 62,427 69,024 77,786
EBITDA 1 1,755 1,990 2,351 2,579
EBIT 1 1,147 1,437 2,188 2,305
Operating Margin 2.04% 2.3% 3.17% 2.96%
Earnings before Tax (EBT) 1 1,344 1,551 1,888 2,377
Net income 1 329.6 509 587 789.3
Net margin 0.59% 0.82% 0.85% 1.01%
EPS 2 0.2897 0.4480 0.5150 0.6935
Free Cash Flow 1 -0.073 347 -389 -124
FCF margin -0% 0.56% -0.56% -0.16%
FCF Conversion (EBITDA) - 17.44% - -
FCF Conversion (Net income) - 68.17% - -
Dividend per Share 2 - 0.0900 0.1280 0.1670
Announcement Date 17/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2023 2024 2025 2026
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow 1 -0.07 347 -389 -124
ROE (net income / shareholders' equity) - 7.6% 7.6% 9.84%
ROA (Net income/ Total Assets) - 0.9% 1.2% -
Assets 1 - 56,556 48,916 -
Book Value Per Share 2 - 6.060 6.320 7.260
Cash Flow per Share 2 - 2.430 5.450 11.70
Capex 1 655 431 1,044 1,197
Capex / Sales 1.16% 0.69% 1.51% 1.54%
Announcement Date 17/04/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
16.59 CNY
Average target price
24 CNY
Spread / Average Target
+44.67%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000032 Stock
  4. Financials Shenzhen SED Industry Co., Ltd.