Contemporary Amperex Technology Co., Limited (300750)

Basic

  • Market Cap

    CN¥728.04B

  • EV

    CN¥637.86B

  • Shares Out

    4,399.04M

  • Revenue

    CN¥412.93B

  • Employees

    118,914

Margins

  • Gross

    21.49%

  • EBITDA

    15.15%

  • Operating

    11.09%

  • Pre-Tax

    12.47%

  • Net

    10.72%

  • FCF

    11.74%

Returns (5Yr Avg)

  • ROA

    3.67%

  • ROE

    15.06%

  • ROCE

    10.42%

  • ROIC

    11.59%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥282.22

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥93.96

  • Earnings (Dil)

    CN¥10.07

  • FCF

    CN¥11.03

  • Book Value

    CN¥40.96

Growth (CAGR)

  • Rev 3Yr

    110.21%

  • Rev 5Yr

    72.34%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    108.08%

  • Dil EPS 5Yr

    58%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    24.12%

  • EBITDA Fwd 2Yr

    32.04%

  • EPS Fwd 2Yr

    32.48%

  • EPS LT Growth Est

    27.14%

Dividends

  • Yield

    —

  • Payout

    13.89%

  • DPS

    CN¥1.4

  • DPS Growth 3Yr

    125.37%

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    23.27%

Select a metric from the list below to chart it

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

Revenues

28,565.7

43,498.8

44,798.4

120,571.2

312,113.9

396,450.9

Other Revenues, Total

1,045.6

2,289.2

5,521.1

9,784.6

16,480.1

16,480.1

Total Revenues

29,611.3

45,788.0

50,319.5

130,355.8

328,594.0

412,931.0

Total Revenues % Chg.

48.1%

54.6%

9.9%

159.1%

152.1%

54.5%

Cost of Goods Sold, Total

20,633.0

33,249.9

36,974.4

97,977.8

264,582.5

324,197.6

Gross Profit

8,978.3

12,538.1

13,345.1

32,378.0

64,011.5

88,733.4

Selling General & Admin Expenses, Total

2,951.8

3,962.0

3,984.8

7,736.8

18,078.1

23,723.2

Provision for Bad Debts

261.9

-8.5

168.2

256.1

1,157.6

890.8

R&D Expenses

1,991.0

2,992.1

3,569.4

7,691.4

15,510.5

19,809.7

Other Operating Expenses

171.2

272.2

295.1

486.5

572.2

-1,474.5

Other Operating Expenses, Total

5,375.9

7,217.8

8,017.6

16,170.9

35,318.3

42,949.2

Operating Income

3,602.4

5,320.3

5,327.5

16,207.1

28,693.2

45,784.1

Interest Expense, Total

-282.0

-289.3

-640.4

-1,161.1

-2,132.4

-2,836.4

Interest And Investment Income

750.2

1,078.3

1,494.6

3,556.0

6,501.9

9,028.9

Net Interest Expenses

468.2

789.0

854.2

2,394.9

4,369.5

6,192.4

Currency Exchange Gains (Loss)

19.8

23.5

-117.9

-419.2

1,162.6

1,162.6

Other Non Operating Income (Expenses)

-23.8

-275.1

-197.2

270.7

-215.0

-2,318.5

EBT, Excl. Unusual Items

4,066.5

5,857.7

5,866.6

18,453.4

34,010.4

50,820.7

Gain (Loss) On Sale Of Investments

-314.2

-357.3

110.3

-150.0

400.2

352.8

Gain (Loss) On Sale Of Assets

-91.5

1.4

-9.9

-23.2

-5.3

8.9

Asset Writedown

-15.8

-408.3

-189.8

-67.4

-323.3

-2,261.1

Other Unusual Items

559.9

667.3

1,205.3

1,674.3

2,590.8

2,590.8

EBT, Incl. Unusual Items

4,204.8

5,760.8

6,982.6

19,887.1

36,672.9

51,512.2

Income Tax Expense

468.9

748.1

878.6

2,026.4

3,215.7

5,170.9

Earnings From Continuing Operations

3,735.9

5,012.7

6,103.9

17,860.7

33,457.1

46,341.2

Minority Interest

-348.9

-452.4

-520.6

-1,929.4

-2,728.0

-2,058.2

Net Income

3,387.0

4,560.3

5,583.3

15,931.3

30,729.2

44,283.0

Net Income to Common Incl Extra Items

3,387.0

4,560.3

5,583.3

15,931.3

30,729.2

44,283.0

Net Income to Common Excl. Extra Items

3,387.0

4,560.3

5,583.3

15,931.3

30,729.2

44,283.0

Total Shares Outstanding

3,951.0

3,975.1

4,193.1

4,195.5

4,396.5

4,397.2

Weighted Avg. Shares Outstanding

3,714.7

3,920.5

4,029.3

4,170.5

4,281.9

4,394.8

Weighted Avg. Shares Outstanding Dil

3,715.9

3,929.9

4,044.7

4,192.9

4,294.6

4,396.3

EPS

0.9

1.2

1.4

3.8

7.2

10.1

EPS Diluted

0.9

1.2

1.4

3.8

7.2

10.1

EBITDA

5,823.2

9,572.0

10,039.5

22,213.4

40,843.6

62,542.5