Valuation Wingtech Technology Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 06/09/2024			5-day change	1st Jan Change
25.24 ^CNY	-2.28%		-3.30%	-40.35%

08-30	Jefferies Adjusts Wingtech Technology's Price Target to 40 Yuan From 47 Yuan, Keeps at Buy	MT
08-29	Wingtech Technology's H1 Profit Dips 89%, Operating Income Rises 15%; Shares Up 3%	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	103,973	123,249	160,986	65,533	52,583	31,258	-	-
Change	-	18.54%	30.62%	-59.29%	-19.76%	-40.55%	-	-
Enterprise Value (EV) ¹	112,291	126,627	166,257	75,519	64,212	36,122	35,917	34,627
Change	-	12.77%	31.3%	-54.58%	-14.97%	-43.74%	-0.57%	-3.59%
P/E ratio	52.6x	48.1x	61.3x	44.6x	44.5x	32.8x	11.5x	9.09x
PBR	4.91x	4.24x	5.01x	1.91x	1.48x	0.84x	0.75x	0.71x
PEG	-	2.8x	25.26x	-1x	-2.3x	-1.7x	0x	0.3x
Capitalization / Revenue	2.5x	2.38x	3.05x	1.13x	0.86x	0.46x	0.42x	0.39x
EV / Revenue	2.7x	2.45x	3.15x	1.3x	1.05x	0.53x	0.48x	0.43x
EV / EBITDA	51.3x	29.4x	35.5x	16.4x	13.4x	8.03x	5.2x	4.64x
EV / EBIT	73.1x	47.3x	56.4x	35.8x	32.3x	26.4x	11.1x	7.69x
EV / FCF	30.7x	28.8x	-50.2x	-14.4x	64.6x	93.7x	19x	12.8x
FCF Yield	3.25%	3.47%	-1.99%	-6.95%	1.55%	1.07%	5.27%	7.84%
Dividend per Share ²	0.15	0.165	0.2038	-	0.125	0.2863	0.3308	0.38
Rate of return	0.16%	0.17%	0.16%	-	0.3%	1.13%	1.31%	1.51%
EPS ²	1.76	2.06	2.11	1.18	0.95	0.77	2.197	2.777
Distribution rate	8.52%	8.01%	9.66%	-	13.2%	37.2%	15.1%	13.7%
Net sales ¹	41,578	51,707	52,729	58,079	61,213	68,325	74,661	80,176
EBITDA ¹	2,188	4,307	4,677	4,614	4,790	4,500	6,905	7,458
EBIT ¹	1,537	2,678	2,948	2,112	1,988	1,368	3,232	4,503
Net income ¹	1,254	2,415	2,612	1,460	1,181	961.7	2,884	3,622
Net Debt ¹	8,318	3,378	5,271	9,986	11,628	4,864	4,658	3,369
Reference price ²	92.50	99.00	129.30	52.58	42.31	25.24	25.24	25.24
Nbr of stocks (in thousands)	1,124,034	1,244,938	1,245,060	1,246,343	1,242,809	1,238,447	-	-
Announcement Date	03/04/20	29/04/21	25/04/22	28/04/23	22/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WINGTECH TECHNOLOGY CO.,LTD	32.78x	0.53x	8.03x	+1.13%	4.41B
APPLE INC.	33.01x	8.47x	24.52x	+0.45%	3,357B
XIAOMI CORPORATION	23.79x	0.99x	13.78x	-.--%	59.23B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	15.32x	1.13x	12.11x	+3.27%	12.92B
Average	26.23x	2.78x	14.61x	+1.21%	858.48B
Weighted average by Cap.	32.79x	8.30x	24.27x	+0.45%