Shenzhen Inovance Technology Co.,Ltd (300124)

Basic

  • Market Cap

    CN¥173.85B

  • EV

    CN¥170.99B

  • Shares Out

    2,661.99M

  • Revenue

    CN¥26.89B

  • Employees

    20,256

Margins

  • Gross

    34.88%

  • EBITDA

    16.13%

  • Operating

    14.67%

  • Pre-Tax

    17.64%

  • Net

    16.94%

  • FCF

    4.54%

Returns (5Yr Avg)

  • ROA

    6.96%

  • ROE

    20.45%

  • ROCE

    17.23%

  • ROIC

    20.91%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥79.04

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥10.15

  • Earnings (Dil)

    CN¥1.71

  • FCF

    CN¥0.46

  • Book Value

    CN¥8.51

Growth (CAGR)

  • Rev 3Yr

    36.46%

  • Rev 5Yr

    36.92%

  • Rev 10Yr

    33.5%

  • Dil EPS 3Yr

    33.95%

  • Dil EPS 5Yr

    30.03%

  • Dil EPS 10Yr

    23.7%

  • Rev Fwd 2Yr

    25.57%

  • EBITDA Fwd 2Yr

    14.26%

  • EPS Fwd 2Yr

    19.49%

  • EPS LT Growth Est

    22.49%

Dividends

  • Yield

    —

  • Payout

    20.93%

  • DPS

    CN¥0.36

  • DPS Growth 3Yr

    44.23%

  • DPS Growth 5Yr

    12.47%

  • DPS Growth 10Yr

    13.63%

  • DPS Growth Fwd 2Yr

    23.41%

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

5,874.4

7,390.4

11,511.3

17,943.3

22,998.7

26,878.9

Other Revenues, Total

—

—

—

—

9.6

9.6

Total Revenues

5,874.4

7,390.4

11,511.3

17,943.3

23,008.3

26,888.6

Total Revenues % Chg.

23.0%

25.8%

55.8%

55.9%

28.2%

29.0%

Cost of Goods Sold, Total

3,417.8

4,627.5

7,230.3

11,564.6

15,027.5

17,509.1

Gross Profit

2,456.5

2,762.9

4,281.0

6,378.7

7,980.8

9,379.5

Selling General & Admin Expenses, Total

807.3

1,061.7

1,352.6

1,927.4

2,355.5

2,791.7

Provision for Bad Debts

35.4

40.8

79.6

83.9

218.7

163.0

R&D Expenses

701.2

844.2

1,010.1

1,674.5

2,225.1

2,656.2

Other Operating Expenses

-223.7

-153.1

-226.5

-375.5

-352.9

-175.1

Other Operating Expenses, Total

1,320.2

1,793.5

2,215.8

3,310.4

4,446.4

5,435.7

Operating Income

1,136.4

969.4

2,065.3

3,068.3

3,534.4

3,943.8

Interest Expense, Total

-16.0

-62.9

-78.9

-69.9

-153.1

-54.6

Interest And Investment Income

97.8

94.5

220.5

529.5

741.1

755.6

Net Interest Expenses

81.7

31.6

141.6

459.6

588.0

701.0

Currency Exchange Gains (Loss)

-7.6

-5.5

80.7

46.7

-80.9

-80.9

Other Non Operating Income (Expenses)

-3.8

-13.6

-4.6

-9.9

-42.2

-106.0

EBT, Excl. Unusual Items

1,206.7

981.9

2,282.9

3,564.7

3,999.3

4,457.9

Impairment of Goodwill

—

-21.3

—

-111.6

-56.1

-56.1

Gain (Loss) On Sale Of Investments

2.8

10.9

-31.4

254.9

367.7

196.8

Gain (Loss) On Sale Of Assets

-2.2

-1.9

-2.7

-1.9

0.0

0.4

Asset Writedown

-0.6

-2.8

-10.7

-8.5

-2.9

-90.5

Legal Settlements

—

—

-6.6

-0.0

-0.1

-0.1

Other Unusual Items

77.0

89.0

112.0

121.5

168.7

235.5

EBT, Incl. Unusual Items

1,283.7

1,055.8

2,343.5

3,819.2

4,476.6

4,743.8

Income Tax Expense

74.9

45.6

161.8

138.2

152.1

180.7

Earnings From Continuing Operations

1,208.7

1,010.1

2,181.7

3,680.9

4,324.5

4,563.1

Minority Interest

-41.8

-58.2

-81.6

-107.5

-4.7

-8.8

Net Income

1,166.9

951.9

2,100.1

3,573.4

4,319.8

4,554.3

Net Income to Common Incl Extra Items

1,166.9

951.9

2,100.1

3,573.4

4,319.8

4,554.3

Net Income to Common Excl. Extra Items

1,166.9

951.9

2,100.1

3,573.4

4,319.8

4,554.3

Total Shares Outstanding

2,493.3

2,597.5

2,579.6

2,634.9

2,656.3

2,641.0

Weighted Avg. Shares Outstanding

2,465.5

2,461.7

2,592.8

2,608.3

2,634.0

2,648.2

Weighted Avg. Shares Outstanding Dil

2,465.5

2,461.7

2,592.8

2,627.5

2,650.2

2,663.4

EPS

0.5

0.4

0.8

1.4

1.6

1.7

EPS Diluted

0.5

0.4

0.8

1.4

1.6

1.7

EBITDA

1,274.5

1,169.6

2,325.0

3,352.8

3,881.1

4,337.2