Financials Xiamen Comfort Science&Technology Group Co., Ltd

Equities

End-of-day quote Shenzhen S.E. Other stock markets 23:00:00 07/05/2024 BST			5-day change	1st Jan Change
6.93 ^CNY	-1.14%		+0.29%	-7.60%

04-26	Xiamen Comfort Science&Technology Group Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-26	Xiamen Comfort Science&Technology Group Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,939	8,185	8,029	5,817	4,676	4,321	-	-
Enterprise Value (EV) ¹	5,939	8,185	8,029	5,817	4,676	4,321	4,321	4,321
P/E ratio	20.7 x	19.2 x	18.9 x	51.8 x	44.1 x	27.7 x	17.9 x	16.9 x
Yield	1.89%	2.23%	2.33%	3.22%	4%	4.33%	4.33%	-
Capitalization / Revenue	1.13 x	1.16 x	1.01 x	0.97 x	0.93 x	0.87 x	0.79 x	0.78 x
EV / Revenue	1.13 x	1.16 x	1.01 x	0.97 x	0.93 x	0.87 x	0.79 x	0.78 x
EV / EBITDA	12.2 x	11.6 x	11 x	11.4 x	14.1 x	10.8 x	8.61 x	8.77 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.75 x	1.87 x	1.71 x	1.27 x	1.04 x	0.93 x	0.9 x	0.87 x
Nbr of stocks (in thousands)	561,338	608,558	623,344	623,450	623,471	623,475	-	-
Reference price ²	10.58	13.45	12.88	9.330	7.500	6.930	6.930	6.930
Announcement Date	15/01/20	30/03/21	27/04/22	26/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	5,276	7,049	7,927	6,024	5,030	4,966	5,446	5,527
EBITDA ¹	486.7	707.8	731.1	510.4	331.2	398.4	501.9	492.5
EBIT ¹	356.7	520.9	534.5	178.4	150.1	209	319	307.4
Operating Margin	6.76%	7.39%	6.74%	2.96%	2.98%	4.21%	5.86%	5.56%
Earnings before Tax (EBT) ¹	355.6	510.6	527.6	167.7	153.5	205	313	299.2
Net income ¹	289	450.5	458.4	102	103.2	155.6	241.5	252.9
Net margin	5.48%	6.39%	5.78%	1.69%	2.05%	3.13%	4.43%	4.58%
EPS ²	0.5100	0.7000	0.6800	0.1800	0.1700	0.2500	0.3867	0.4100
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2000	0.3000	0.3000	0.3000	0.3000	0.3000	0.3000	-
Announcement Date	15/01/20	30/03/21	27/04/22	26/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	8.66%	11.7%	9.89%	2.16%	2.24%	3.33%	4.96%	5.08%
ROA (Net income/ Total Assets)	4.75%	5.92%	5.03%	1.14%	-	1.8%	3.14%	-
Assets ¹	6,082	7,608	9,108	8,986	-	8,644	7,704	-
Book Value Per Share ²	6.030	7.180	7.530	7.350	7.220	7.460	7.710	7.990
Cash Flow per Share ²	0.4900	1.160	-0.0300	1.190	1.440	0.9400	0.7000	1.380
Capex ¹	1,088	414	390	318	242	229	197	92.6
Capex / Sales	20.63%	5.87%	4.93%	5.28%	4.82%	4.61%	3.62%	1.68%
Announcement Date	15/01/20	30/03/21	27/04/22	26/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

6.93 CNY

Average target price

7.53 CNY

Spread / Average Target

+8.66%

	1st Jan change	Capi.
XIAMEN COMFORT SCIENCE&TECHNOLOGY GROUP CO., LTD	-7.60%	606M
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	+31.18%	32.65B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	+57.23%	8.03B
HISENSE HOME APPLIANCES GROUP CO., LTD.	+100.25%	7.16B
WHIRLPOOL CORPORATION	-22.07%	5.19B
ECOVACS ROBOTICS CO., LTD.	+18.85%	3.96B
ARÇELIK ANONIM SIRKETI	+40.62%	3.46B
HANGZHOU ROBAM APPLIANCES CO., LTD.	+10.10%	3.22B
COWAY CO., LTD.	+4.90%	3.17B
RINNAI CORPORATION	+14.41%	3.15B