|
End-of-day quote
Shanghai S.E.
16/10/2026
|
5-day change | 1st Jan Change | ||
| 45.02 CNY | +3.28% |
|
-11.73% | - |
| 10-16 | Artificial intelligence: after the euphoria, time to reckon |  |
| 10-16 | Calm after CoreWeave shock, but for how long? | RE |
Projected Income Statement: CXMT Corporation
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| Net sales 1 | - | 396,097 | 647,052 |
| Change | - | - | 63.36% |
| EBITDA 1 | - | 337,709 | 556,921 |
| Change | - | - | 64.91% |
| EBIT 1 | - | 314,515 | 520,882 |
| Change | - | - | 65.61% |
| Interest Paid 1 | - | -2,904 | -3,350 |
| Earnings before Tax (EBT) 1 | - | 305,193 | 512,412 |
| Change | - | - | 67.9% |
| Net income 1 | 1,875 | 207,121 | 347,119 |
| Change | - | 10,947.27% | 67.59% |
| Announcement Date | 17/05/26 | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: CXMT Corporation
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| Net Debt 1 | - | -185,942 | -535,288 |
| Change | - | - | -187.88% |
| Announcement Date | 17/05/26 | - | - |
1CNY in Million
Estimates
Cash Flow Forecast: CXMT Corporation
| Fiscal Period: December | 2026 | 2027 |
|---|---|---|
| CAPEX 1 | 79,334 | 110,418 |
| Change | - | 39.18% |
| Free Cash Flow (FCF) 1 | 256,494 | 373,549 |
| Change | - | 45.64% |
| Announcement Date | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: CXMT Corporation
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
Profitability | |||
| EBITDA Margin (%) | - | 85.26% | 86.07% |
| EBIT Margin (%) | - | 79.4% | 80.5% |
| EBT Margin (%) | - | 77.05% | 79.19% |
| Net margin (%) | - | 52.29% | 53.65% |
| FCF margin (%) | - | 64.76% | 57.73% |
| FCF / Net Income (%) | - | 123.84% | 107.61% |
Profitability | |||
| ROA | - | 42.34% | 40.57% |
| ROE | - | 97.51% | 67.69% |
Financial Health | |||
| Leverage (Debt/EBITDA) | - | - | - |
| Debt / Free cash flow | - | - | - |
Capital Intensity | |||
| CAPEX / Current Assets (%) | - | 20.03% | 17.06% |
| CAPEX / EBITDA (%) | - | 23.49% | 19.83% |
| CAPEX / FCF (%) | - | 30.93% | 29.56% |
Items per share | |||
| Cash flow per share 1 | - | 4.106 | 6.865 |
| Change | - | - | 67.21% |
| Dividend per Share 1 | - | 0.6156 | 1.013 |
| Change | - | - | 64.56% |
| Book Value Per Share 1 | - | 4.694 | 9.687 |
| Change | - | - | 106.38% |
| EPS 1 | 0.03 | 3.159 | 5.152 |
| Change | - | 10,429.9% | 63.1% |
| Nbr of stocks (in thousands) | - | 67,884,099 | 67,884,099 |
| Announcement Date | 17/05/26 | - | - |
1CNY
Estimates
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
45.02CNY
Average target price
78.32CNY
Spread / Average Target
+73.96%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- 688825 Stock
- Financials CXMT Corporation
Select your edition
All financial news and data tailored to specific country editions
