Shenzhen Inovance Technology Co.,Ltd Website

Shenzhen Inovance Technology Co.,Ltd

SZSE-300124

Basic

  • Market Cap

    CN¥130.9B

  • EV

    CN¥126.77B

  • Shares Out

    2,675.74M

  • Revenue

    CN¥32.13B

  • Employees

    23,685

Margins

  • Gross

    32.69%

  • EBITDA

    15.47%

  • Operating

    13.77%

  • Pre-Tax

    15.84%

  • Net

    14.96%

  • FCF

    5.21%

Returns (5Yr Avg)

  • ROA

    12.12%

  • ROTA

    21.95%

  • ROE

    21.04%

  • ROCE

    17.36%

  • ROIC

    19.94%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥71.3

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥9,529.82M

  • Net Debt

    -CN¥4,658.37M

  • Debt/Equity

    0.19

  • EBIT/Interest

    25.64

Growth (CAGR)

  • Rev 3Yr

    33.92%

  • Rev 5Yr

    39.88%

  • Rev 10Yr

    32.83%

  • Dil EPS 3Yr

    21.89%

  • Dil EPS 5Yr

    32.07%

  • Dil EPS 10Yr

    21.69%

  • Rev Fwd 2Yr

    22.66%

  • EBITDA Fwd 2Yr

    13.55%

  • EPS Fwd 2Yr

    17.47%

  • EPS LT Growth Est

    19.85%

Dividends

  • Yield

  • Payout

    25.03%

  • DPS

    CN¥0.45

  • DPS Growth 3Yr

    23.31%

  • DPS Growth 5Yr

    27.55%

  • DPS Growth 10Yr

    10.48%

  • DPS Growth Fwd 2Yr

    17.35%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Jan '22

Jan '23

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

7,390.4

11,511.3

17,943.3

22,998.7

30,392.4

32,103.1

Other Revenues, Total

9.6

27.5

27.5

Total Revenues

7,390.4

11,511.3

17,943.3

23,008.3

30,419.9

32,130.6

Total Revenues % Chg.

25.8%

55.8%

55.9%

28.2%

32.2%

39.6%

Cost of Goods Sold, Total

4,627.5

7,230.3

11,564.6

15,027.5

20,415.9

21,628.4

Gross Profit

2,762.9

4,281

6,378.7

7,980.8

10,004.1

10,502.2

Selling General & Admin Expenses, Total

1,061.7

1,352.6

1,927.4

2,355.5

3,245

3,392.7

Provision for Bad Debts

40.8

79.6

83.9

218.7

316.9

271

R&D Expenses

844.2

1,010.1

1,674.5

2,225.1

2,621.2

2,781.5

Other Operating Expenses

-153.1

-226.5

-375.5

-352.9

-371

-367.6

Other Operating Expenses, Total

1,793.5

2,215.8

3,310.4

4,446.4

5,812

6,077.6

Operating Income

969.4

2,065.3

3,068.3

3,534.4

4,192.1

4,424.6

Interest Expense, Total

-62.9

-78.9

-69.9

-153.1

-178.4

-172.6

Interest And Investment Income

94.5

220.5

529.5

741.1

612.5

607.1

Net Interest Expenses

31.6

141.6

459.6

588

434.1

434.5

Currency Exchange Gains (Loss)

-5.5

80.7

46.7

-80.9

41.2

41.2

Other Non Operating Income (Expenses)

-13.6

-4.6

-9.9

-42.2

-57.9

-98.3

EBT, Excl. Unusual Items

981.9

2,282.9

3,564.7

3,999.3

4,609.6

4,802

Impairment of Goodwill

-21.3

-111.6

-56.1

Gain (Loss) On Sale Of Investments

10.9

-31.4

254.9

367.7

244.9

143.1

Gain (Loss) On Sale Of Assets

-1.9

-2.7

-1.9

0

0.2

0.2

Asset Writedown

-2.8

-10.7

-8.5

-2.9

-32

-32

Legal Settlements

-6.6

-0

-0.1

-0.4

-0.4

Other Unusual Items

89

112

121.5

168.7

177.8

177.8

EBT, Incl. Unusual Items

1,055.8

2,343.5

3,819.2

4,476.6

5,000.2

5,090.8

Income Tax Expense

45.6

161.8

138.2

152.1

224.7

244

Earnings From Continuing Operations

1,010.1

2,181.7

3,680.9

4,324.5

4,775.6

4,846.8

Minority Interest

-58.2

-81.6

-107.5

-4.7

-33.7

-40.9

Net Income

951.9

2,100.1

3,573.4

4,319.8

4,741.9

4,805.9

Net Income to Common Incl Extra Items

951.9

2,100.1

3,573.4

4,319.8

4,741.9

4,805.9

Net Income to Common Excl. Extra Items

951.9

2,100.1

3,573.4

4,319.8

4,741.9

4,805.9

Total Shares Outstanding

2,597.5

2,579.6

2,634.9

2,656.3

2,689.4

2,703.8

Weighted Avg. Shares Outstanding

2,461.7

2,592.8

2,608.3

2,634

2,664

2,672.8

Weighted Avg. Shares Outstanding Dil

2,461.7

2,592.8

2,627.5

2,650.2

2,664

2,672.8

EPS

0.4

0.8

1.4

1.6

1.8

1.8

EPS Diluted

0.4

0.8

1.4

1.6

1.8

1.8

EBITDA

1,169.6

2,325

3,352.8

3,913

4,703.7

4,969.4

Effective Tax Rate

4.3%

6.9%

3.6%

3.4%

4.5%

4.8%