Financials Wuxi Autowell Technology Co.,Ltd.

Equities

688516

CNE100004017

Industrial Machinery & Equipment

End-of-day quote Shanghai S.E. 23:00:00 14/05/2024 BST 5-day change 1st Jan Change
84.36 CNY -3.36% Intraday chart for Wuxi Autowell Technology Co.,Ltd. -7.43% -6.78%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,844 24,245 31,048 20,246 18,880 - -
Enterprise Value (EV) 1 7,844 24,245 30,986 20,189 18,944 18,807 18,668
P/E ratio 45.2 x 65.4 x 41.2 x 16.8 x 9.34 x 7.62 x 6.44 x
Yield 0.75% 0.65% 0.8% 2.21% 3.72% 4.17% 4.8%
Capitalization / Revenue 6.86 x 11.8 x 8.77 x 3.21 x 1.69 x 1.43 x 1.2 x
EV / Revenue 6.86 x 11.8 x 8.75 x 3.2 x 1.7 x 1.42 x 1.19 x
EV / EBITDA - 56.5 x 37.2 x 13 x 6.85 x 5.82 x 4.89 x
EV / FCF - - 96.6 x 90 x 4.57 x 11.2 x 6.02 x
FCF Yield - - 1.04% 1.11% 21.9% 8.9% 16.6%
Price to Book 7.2 x 17.2 x 12.1 x 5.8 x 3.81 x 2.7 x 2.05 x
Nbr of stocks (in thousands) 207,454 207,454 223,982 223,715 223,805 - -
Reference price 2 37.81 116.9 138.6 90.50 84.36 84.36 84.36
Announcement Date 24/02/21 21/02/22 27/02/23 22/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,144 2,047 3,540 6,304 11,139 13,200 15,672
EBITDA 1 - 429.4 833.5 1,557 2,764 3,231 3,820
EBIT 1 179 418.6 800.5 1,484 2,575 2,984 3,533
Operating Margin 15.65% 20.45% 22.62% 23.54% 23.12% 22.61% 22.54%
Earnings before Tax (EBT) 1 178.9 418.1 795.3 1,478 2,364 2,897 3,438
Net income 1 155.4 370.7 712.7 1,255 1,925 2,448 2,901
Net margin 13.58% 18.11% 20.14% 19.91% 17.28% 18.55% 18.51%
EPS 2 0.8371 1.788 3.366 5.380 9.035 11.06 13.10
Free Cash Flow 1 - - 320.8 224.3 4,149 1,674 3,099
FCF margin - - 9.06% 3.56% 37.25% 12.69% 19.77%
FCF Conversion (EBITDA) - - 38.49% 14.41% 150.09% 51.83% 81.13%
FCF Conversion (Net income) - - 45.02% 17.86% 215.5% 68.4% 106.81%
Dividend per Share 2 0.2854 0.7610 1.103 2.000 3.140 3.518 4.047
Announcement Date 24/02/21 21/02/22 27/02/23 22/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2023 Q1 2023 Q2 2024 Q1
Net sales - 1,039 - -
EBITDA - - - -
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income 1 175.3 221.2 301.3 332.8
Net margin - 21.29% - -
EPS 0.8228 0.9862 - -
Dividend per Share - - - -
Announcement Date 23/10/22 27/04/23 27/08/23 22/04/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 64 - -
Net Cash position 1 - - 62.7 56.9 - 73 212
Leverage (Debt/EBITDA) - - - - 0.0232 x - -
Free Cash Flow 1 - - 321 224 4,149 1,675 3,099
ROE (net income / shareholders' equity) 19% 29.8% 37.8% 41.8% 42.4% 36.4% 32.6%
ROA (Net income/ Total Assets) 7.13% 8.82% 11.1% 10.4% 11.3% 9.62% 9.33%
Assets 1 2,180 4,205 6,395 12,066 17,038 25,457 31,108
Book Value Per Share 2 5.250 6.790 11.50 15.60 22.20 31.20 41.10
Cash Flow per Share 2 0.7400 1.530 2.580 3.480 9.830 9.100 13.20
Capex 1 122 193 257 558 822 356 457
Capex / Sales 10.7% 9.43% 7.26% 8.85% 7.38% 2.7% 2.92%
Announcement Date 24/02/21 21/02/22 27/02/23 22/02/24 - - -
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
C-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
84.36 CNY
Average target price
140.7 CNY
Spread / Average Target
+66.82%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688516 Stock
  4. Financials Wuxi Autowell Technology Co.,Ltd.