Financials Xiamen Intretech Inc.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 23:00:00 05/05/2024 BST			5-day change	1st Jan Change
14.63 ^CNY	+2.24%		-1.08%	-24.86%

04-26	Xiamen Intretech Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-26	Xiamen Intretech Inc. 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	20,016	29,339	26,462	12,796	15,008	11,350	-	-
Enterprise Value (EV) ¹	20,016	29,339	26,462	12,796	15,008	11,350	11,350	11,350
P/E ratio	20.6 x	28.6 x	24.3 x	18.4 x	33.6 x	18.5 x	12.4 x	8.92 x
Yield	-	1.55%	-	4.84%	2.36%	4.82%	6.52%	10%
Capitalization / Revenue	5.19 x	5.53 x	3.75 x	2.94 x	3.89 x	2.26 x	1.71 x	1.32 x
EV / Revenue	5.19 x	5.53 x	3.75 x	2.94 x	3.89 x	2.26 x	1.71 x	1.32 x
EV / EBITDA	16.7 x	21.6 x	-	13.7 x	21.1 x	11.5 x	8.44 x	6.78 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	4.85 x	6.14 x	4.84 x	2.45 x	3.02 x	2.17 x	1.95 x	1.88 x
Nbr of stocks (in thousands)	774,216	775,331	777,609	774,589	770,818	775,818	-	-
Reference price ²	25.85	37.84	34.03	16.52	19.47	14.63	14.63	14.63
Announcement Date	28/02/20	25/02/21	22/04/22	28/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	3,854	5,310	7,061	4,345	3,860	5,028	6,647	8,624
EBITDA ¹	1,196	1,360	-	935.8	712.1	984	1,345	1,674
EBIT ¹	1,126	1,250	1,273	787.4	544.3	714	1,070	1,468
Operating Margin	29.21%	23.54%	18.03%	18.12%	14.1%	14.2%	16.09%	17.02%
Earnings before Tax (EBT) ¹	1,126	1,248	1,273	787	538.6	714	1,069	1,468
Net income ¹	973.2	1,025	1,093	693.4	450.5	614	922.5	1,283
Net margin	25.25%	19.3%	15.48%	15.96%	11.67%	12.21%	13.88%	14.88%
EPS ²	1.253	1.324	1.400	0.9000	0.5800	0.7900	1.182	1.640
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.5882	-	0.8000	0.4600	0.7050	0.9533	1.470
Announcement Date	28/02/20	25/02/21	22/04/22	28/04/23	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)	25.4%	23.6%	21.6%	13%	8.74%	11.8%	15.7%	21.1%
ROA (Net income/ Total Assets)	-	15.8%	-	8.61%	-	7.74%	10.3%	14.4%
Assets ¹	-	6,476	-	8,048	-	7,938	8,943	8,941
Book Value Per Share ²	5.330	6.160	7.030	6.740	6.450	6.740	7.490	7.790
Cash Flow per Share ²	0.9000	0.9000	1.300	1.550	0.8800	1.080	1.490	-
Capex ¹	-	200	461	483	463	785	428	279
Capex / Sales	-	3.77%	6.53%	11.12%	11.99%	15.61%	6.43%	3.24%
Announcement Date	28/02/20	25/02/21	22/04/22	28/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

14.31 CNY

Average target price

18.8 CNY

Spread / Average Target

+31.38%

	1st Jan change	Capi.
XIAMEN INTRETECH INC.	-24.86%	1.53B
SONY GROUP CORPORATION	-2.61%	104B
PANASONIC HOLDINGS CORPORATION	-0.64%	21.18B
DIXON TECHNOLOGIES (INDIA) LIMITED	+28.14%	6.06B
GN STORE NORD A/S	+21.30%	4.21B
HANGZHOU EZVIZ NETWORK CO., LTD.	+15.61%	3.91B
SICHUAN CHANGHONG ELECTRIC CO.,LTD.	+4.54%	3.56B
SHARP CORPORATION	-17.01%	3.54B
SHENZHEN MTC CO., LTD.	-1.79%	3.4B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	+4.04%	2.51B