Financials Suzhou Delphi Laser Co., Ltd.

Equities

688170

CNE100005QY0

Semiconductor Equipment & Testing

End-of-day quote Shanghai S.E. 23:00:00 16/05/2024 BST 5-day change 1st Jan Change
27.97 CNY +19.99% Intraday chart for Suzhou Delphi Laser Co., Ltd. +13.38% -28.37%

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 4,853 4,036 2,891 -
Enterprise Value (EV) 1 4,853 4,036 2,891 2,891
P/E ratio 66.1 x 103 x 38.3 x 20.4 x
Yield - 0.77% 0.75% 1.22%
Capitalization / Revenue 8.54 x 6.94 x 3.96 x 2.59 x
EV / Revenue 8.54 x 6.94 x 3.96 x 2.59 x
EV / EBITDA 54.9 x 70.5 x 30.8 x 16.9 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book 3.71 x 3.09 x 2.07 x 1.86 x
Nbr of stocks (in thousands) 103,360 103,360 103,360 -
Reference price 2 46.95 39.05 27.97 27.97
Announcement Date 27/02/23 23/02/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 568.5 581.8 730 1,114
EBITDA 1 - 88.33 57.27 94 170.9
EBIT 1 - 68.39 31.12 83 153
Operating Margin - 12.03% 5.35% 11.37% 13.73%
Earnings before Tax (EBT) 1 - 68.18 30.3 83 152.9
Net income 1 87.71 67.4 39.3 75 141.9
Net margin - 11.86% 6.76% 10.27% 12.73%
EPS 2 1.130 0.7100 0.3800 0.7300 1.370
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 0.3000 0.2100 0.3400
Announcement Date 11/04/22 27/02/23 23/02/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 6.34% 3.01% 5.4% 9.11%
ROA (Net income/ Total Assets) - - - 4.2% 6.1%
Assets 1 - - - 1,786 2,326
Book Value Per Share 2 - 12.70 12.70 13.50 15.00
Cash Flow per Share 2 - 0.0400 -0.0500 0.4100 0.6700
Capex 1 - - 51.8 27 26
Capex / Sales - - 8.91% 3.7% 2.33%
Announcement Date 11/04/22 27/02/23 23/02/24 - -
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
2
Last Close Price
27.97
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688170 Stock
  4. Financials Suzhou Delphi Laser Co., Ltd.