SUZHOU SONAVOX ELECTRONICS CO.,LTD. Financials Suzhou SONAVOX Electronics Co.,Ltd.
Equities
688533
CNE1000052T1
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.49 CNY | +2.90% |
|
-5.93% | -22.64% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,939 | 9,184 | 4,718 | 4,718 | - |
| Enterprise Value (EV) 1 | 8,939 | 9,184 | 6,099 | 4,718 | 4,718 |
| P/E ratio | 136 x | 106 x | 38.5 x | 19 x | 14.2 x |
| Yield | 0.21% | 0.31% | 0.81% | 1.48% | 1.93% |
| Capitalization / Revenue | 6.87 x | 5.19 x | 2.62 x | 1.54 x | 1.19 x |
| EV / Revenue | 6.87 x | 5.19 x | 2.62 x | 1.54 x | 1.19 x |
| EV / EBITDA | 80.5 x | 62.7 x | 24.4 x | 12.3 x | 9.4 x |
| EV / FCF | -94.5 x | -36.1 x | -524 x | 429 x | 26.7 x |
| FCF Yield | -1.06% | -2.77% | -0.19% | 0.23% | 3.75% |
| Price to Book | 8.68 x | 8.34 x | 4.83 x | 3.16 x | 2.74 x |
| Nbr of stocks (in thousands) | 160,000 | 160,000 | 160,000 | 160,000 | - |
| Reference price 2 | 55.87 | 57.40 | 29.49 | 29.49 | 29.49 |
| Announcement Date | 27/04/22 | 27/02/23 | 27/02/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,302 | 1,769 | 2,326 | 3,067 | 3,958 |
| EBITDA 1 | - | 111.1 | 146.6 | 250.3 | 384.2 | 501.9 |
| EBIT 1 | - | 66.61 | 97.2 | 186.2 | 281.8 | 377.1 |
| Operating Margin | - | 5.12% | 5.5% | 8% | 9.19% | 9.53% |
| Earnings before Tax (EBT) 1 | - | 66.07 | 94.98 | 184 | 281.1 | 376.5 |
| Net income 1 | 75.52 | 60.67 | 87.17 | 159 | 248.7 | 332.5 |
| Net margin | - | 4.66% | 4.93% | 6.83% | 8.11% | 8.4% |
| EPS 2 | 0.6300 | 0.4100 | 0.5400 | 0.9900 | 1.555 | 2.078 |
| Free Cash Flow 1 | - | -94.59 | -254.3 | -9 | 11 | 177 |
| FCF margin | - | -7.27% | -14.38% | -0.39% | 0.36% | 4.47% |
| FCF Conversion (EBITDA) | - | - | - | - | 2.86% | 35.26% |
| FCF Conversion (Net income) | - | - | - | - | 4.42% | 53.24% |
| Dividend per Share 2 | - | 0.1200 | 0.1800 | 0.3100 | 0.4367 | 0.5700 |
| Announcement Date | 15/04/21 | 27/04/22 | 27/02/23 | 27/02/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -94.6 | -254 | -9 | 11 | 177 |
| ROE (net income / shareholders' equity) | - | 6.63% | 8.11% | 13.1% | 17.4% | 19.8% |
| ROA (Net income/ Total Assets) | - | 4.07% | 4.52% | 6.1% | 7.57% | 8.52% |
| Assets 1 | - | 1,489 | 1,929 | 2,628 | 3,285 | 3,901 |
| Book Value Per Share 2 | - | 6.430 | 6.880 | 7.900 | 9.340 | 10.70 |
| Cash Flow per Share 2 | - | -0.1400 | -0.2200 | 1.480 | 1.540 | 2.280 |
| Capex 1 | - | 72.3 | 219 | 595 | 178 | 161 |
| Capex / Sales | - | 5.55% | 12.4% | 25.56% | 5.81% | 4.06% |
| Announcement Date | 15/04/21 | 27/04/22 | 27/02/23 | 27/02/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
29.49
CNY
Average target price
43.88
CNY
Spread / Average Target
+48.78%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.64% | 634M | |
| +23.79% | 47.59B | |
| -7.67% | 22.51B | |
| +27.61% | 20.6B | |
| +36.72% | 18.17B | |
| -5.27% | 14.94B | |
| -17.12% | 13.48B | |
| -19.27% | 13.4B | |
| +31.66% | 11.88B | |
| +43.79% | 10.87B |
- Stock Market
- Equities
- 688533 Stock
- Financials Suzhou SONAVOX Electronics Co.,Ltd.
