Zhejiang Sanhua Intelligent Controls Co.,Ltd (002050)

Basic

  • Market Cap

    CN¥101.27B

  • EV

    CN¥99.34B

  • Shares Out

    3,584.61M

  • Revenue

    CN¥24.72B

  • Employees

    14,860

Margins

  • Gross

    27.38%

  • EBITDA

    15.79%

  • Operating

    13.27%

  • Pre-Tax

    14.97%

  • Net

    12.56%

  • FCF

    2.01%

Returns (5Yr Avg)

  • ROA

    6.28%

  • ROE

    16.62%

  • ROCE

    14.88%

  • ROIC

    15.7%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥33.91

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥6.74

  • Earnings (Dil)

    CN¥0.85

  • FCF

    CN¥0.14

  • Book Value

    CN¥4.5

Growth (CAGR)

  • Rev 3Yr

    29.98%

  • Rev 5Yr

    18.33%

  • Rev 10Yr

    17.79%

  • Dil EPS 3Yr

    27.38%

  • Dil EPS 5Yr

    18.91%

  • Dil EPS 10Yr

    23.16%

  • Rev Fwd 2Yr

    23.13%

  • EBITDA Fwd 2Yr

    21.93%

  • EPS Fwd 2Yr

    21.45%

  • EPS LT Growth Est

    23.75%

Dividends

  • Yield

    —

  • Payout

    29.51%

  • DPS

    CN¥0.25

  • DPS Growth 3Yr

    5.09%

  • DPS Growth 5Yr

    11.05%

  • DPS Growth 10Yr

    27.06%

  • DPS Growth Fwd 2Yr

    29.94%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Jan '22
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Jan '22
Dec '22
LTM

Revenues

10,456.4

10,876.9

11,665.4

15,320.2

20,494.5

23,871.3

Other Revenues, Total

379.6

410.6

444.5

700.7

853.0

853.0

Total Revenues

10,836.0

11,287.5

12,109.8

16,020.8

21,347.5

24,724.3

Total Revenues % Chg.

13.1%

4.2%

7.3%

32.3%

33.2%

24.2%

Cost of Goods Sold, Total

7,779.8

7,974.7

8,796.9

11,959.2

15,874.7

17,954.6

Gross Profit

3,056.2

3,312.7

3,312.9

4,061.6

5,472.9

6,769.8

Selling General & Admin Expenses, Total

1,114.6

1,184.3

1,129.2

1,325.0

1,779.6

2,088.5

Provision for Bad Debts

13.4

3.4

28.7

56.8

97.8

52.5

R&D Expenses

437.2

532.0

518.4

751.1

989.0

1,250.9

Other Operating Expenses

67.8

76.7

61.8

62.7

76.5

95.8

Other Operating Expenses, Total

1,633.0

1,796.5

1,738.1

2,195.7

2,942.8

3,487.6

Operating Income

1,423.2

1,516.3

1,574.9

1,865.9

2,530.0

3,282.1

Interest Expense, Total

-49.6

-54.1

-64.7

-146.9

-233.2

-233.2

Interest And Investment Income

64.8

54.8

141.3

304.7

188.1

161.3

Net Interest Expenses

15.1

0.8

76.6

157.8

-45.1

-72.0

Currency Exchange Gains (Loss)

87.8

35.5

-112.7

-96.0

228.8

228.8

Other Non Operating Income (Expenses)

-3.3

-3.2

-3.7

-4.4

-6.2

-136.2

EBT, Excl. Unusual Items

1,522.8

1,549.4

1,535.1

1,923.4

2,707.6

3,302.8

Impairment of Goodwill

—

—

—

-32.0

—

—

Gain (Loss) On Sale Of Investments

-21.2

27.9

31.8

3.2

-192.1

-130.3

Gain (Loss) On Sale Of Assets

0.3

0.3

-0.5

-0.4

459.8

456.5

Asset Writedown

-3.8

-6.4

-10.4

-16.2

-14.4

-24.8

Insurance Settlements

1.1

0.9

—

—

—

—

Other Unusual Items

40.2

90.9

136.0

98.6

90.4

96.5

EBT, Incl. Unusual Items

1,539.3

1,663.1

1,692.0

1,976.6

3,051.3

3,700.8

Income Tax Expense

228.0

229.3

218.7

271.8

443.2

544.6

Earnings From Continuing Operations

1,311.3

1,433.8

1,473.3

1,704.8

2,608.1

3,156.2

Minority Interest

-19.0

-12.6

-11.2

-20.8

-34.7

-50.8

Net Income

1,292.3

1,421.2

1,462.2

1,684.0

2,573.3

3,105.3

Net Income to Common Incl Extra Items

1,292.3

1,421.2

1,462.2

1,684.0

2,573.3

3,105.3

Net Income to Common Excl. Extra Items

1,292.3

1,421.2

1,462.2

1,684.0

2,573.3

3,105.3

Total Shares Outstanding

3,579.3

3,558.6

3,694.8

3,569.9

3,584.9

3,828.6

Weighted Avg. Shares Outstanding

3,575.0

3,553.0

3,566.2

3,583.1

3,574.1

3,665.6

Weighted Avg. Shares Outstanding Dil

3,575.0

3,553.0

3,566.2

3,583.1

3,574.1

3,665.6

EPS

0.4

0.4

0.4

0.5

0.7

0.8

EPS Diluted

0.4

0.4

0.4

0.5

0.7

0.8

EBITDA

1,728.7

1,880.7

1,993.9

2,346.0

3,090.8

3,903.4