WUXI TAIJI INDUSTRY LIMITED CORPORATION Financials Wuxi Taiji Industry Limited Corporation
Equities
600667
CNE000000B00
Construction & Engineering
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.28 CNY | 0.00% |
|
-1.72% | -10.67% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 17,018 | 10,868 | 14,807 | 13,227 | - | - |
| Enterprise Value (EV) 1 | 17,018 | 10,868 | 14,807 | 13,227 | 13,227 | 13,227 |
| P/E ratio | 18.8 x | -14.7 x | 20.1 x | 13.4 x | 11.8 x | 10.6 x |
| Yield | - | - | 1.49% | 2.55% | 3.03% | 3.66% |
| Capitalization / Revenue | - | - | 0.38 x | 0.27 x | 0.23 x | 0.21 x |
| EV / Revenue | - | - | 0.38 x | 0.27 x | 0.23 x | 0.21 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | 19.9 x | 2.77 x | 5.48 x | 6.2 x |
| FCF Yield | - | - | 5.04% | 36% | 18.2% | 16.1% |
| Price to Book | - | - | 1.86 x | 1.54 x | 1.42 x | 1.31 x |
| Nbr of stocks (in thousands) | 2,106,190 | 2,106,190 | 2,106,190 | 2,106,190 | - | - |
| Reference price 2 | 8.080 | 5.160 | 7.030 | 6.280 | 6.280 | 6.280 |
| Announcement Date | 14/02/22 | 26/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 39,377 | 48,827 | 56,395 | 62,035 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | - | 965.6 | 1,299 | 1,454 | 1,606 |
| Operating Margin | - | - | 2.45% | 2.66% | 2.58% | 2.59% |
| Earnings before Tax (EBT) 1 | - | - | 953.1 | 1,279 | 1,437 | 1,588 |
| Net income 1 | 901.3 | -742.7 | 730.3 | 983 | 1,113 | 1,235 |
| Net margin | - | - | 1.85% | 2.01% | 1.97% | 1.99% |
| EPS 2 | 0.4300 | -0.3500 | 0.3500 | 0.4700 | 0.5300 | 0.5900 |
| Free Cash Flow 1 | - | - | 745.5 | 4,767 | 2,412 | 2,132 |
| FCF margin | - | - | 1.89% | 9.76% | 4.28% | 3.44% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 102.08% | 484.94% | 216.71% | 172.63% |
| Dividend per Share 2 | - | - | 0.1050 | 0.1600 | 0.1900 | 0.2300 |
| Announcement Date | 14/02/22 | 26/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 746 | 4,767 | 2,412 | 2,132 |
| ROE (net income / shareholders' equity) | - | - | 9.69% | 11.4% | 11.9% | 12.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 3.780 | 4.090 | 4.430 | 4.790 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | - | 512 | 502 | 518 | 528 |
| Capex / Sales | - | - | 1.3% | 1.03% | 0.92% | 0.85% |
| Announcement Date | 14/02/22 | 26/04/23 | 25/04/24 | - | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.28
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.67% | 1.83B | |
| +1.93% | 71.31B | |
| +22.04% | 38.86B | |
| +14.76% | 31.94B | |
| +10.78% | 27.7B | |
| +19.01% | 21.72B | |
| +17.34% | 19.92B | |
| +35.34% | 18.01B | |
| +73.73% | 17.56B | |
| +15.90% | 15.63B |
- Stock Market
- Equities
- 600667 Stock
- Financials Wuxi Taiji Industry Limited Corporation
