Beijing Creative Group Co., Ltd.

¥11.38As of Sun 8 Nov 2026, 12:00 UTC

SZSE:002350Industrials

Country China

PE (Fwd) •••

TSR 10Y CAGR 1.55%

Div yield 0.28%

ROE 0.26%

Electrical Equipment & Parts

Beta (5Y) 0.82

PE TTM —

TSR TTM 47.73%

Mkt cap ¥6.086B

ROIC 1.88%

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

¥13

15.11%

(10.06%)

Hold 8|4|1|12|2

TTM

FYE 31 Dec CNY

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

0.621

Revenue¥B

1.333

1.347

1.379

1.368

1.389

1.414

1.413

1.449

1.481

1.494

0.634

1.46%

1.10%

11.46

Revenue growth%

25.26

25.74

25.00

23.52

24.84

23.29

21.24

21.27

24.07

23.19

25.74

23.19

23.80

23.39

Gross margin%

27.68

27.88

25.43

27.48

26.75

27.63

25.86

27.71

28.67

29.34

25.91

27.71

27.65

21.12

Operating margin%

29.77

31.40

29.36

31.56

31.65

31.92

29.19

31.10

29.57

29.49

7.05

29.57

30.44

16.20

Net margin%

25.60

28.55

31.09

28.58

26.29

26.35

28.36

26.04

26.70

25.43

25.54

26.35

26.53

9.243

P/E ratio (avg)x

23.51

22.91

21.23

21.35

19.10

20.95

20.52

19.14

20.25

21.78

13.92

20.52

21.09

32.66

EV/EBITx

22.19

22.67

21.35

22.08

23.68

26.76

26.29

24.63

23.26

25.05

17.64

25.05

23.47

21.91

FCF yield (avg)%

19.75

17.04

14.58

14.62

12.47

11.04

12.59

12.23

9.45

8.06

16.54

11.04

12.53

29.68

FCF margin%

11.39

11.58

9.34

7.28

10.27

12.19

10.74

8.59

7.32

5.42

4.67

8.59

9.81

0.809

FCF / Net incomex

1.704

1.677

1.781

1.841

2.075

1.970

2.188

2.263

2.278

2.552

1.749

2.263

2.022

22.74

ROIC%

9.97

9.03

10.72

12.70

11.72

8.91

7.19

7.21

4.30

3.46

9.45

7.19

8.97

22.45

Return on equity%

19.89

17.01

17.59

15.12

13.69

14.17

13.93

15.51

14.48

16.11

17.97

14.48

15.32

15.89

Return on assets%

31.55

32.35

30.45

29.59

32.30

30.29

30.71

31.92

33.73

35.39

24.43

31.92

31.73

1.41

EPS¥

2.96

3.56

3.50

3.68

4.42

4.36

4.66

4.70

5.53

6.14

1.46

6.81%

9.40%

—

16.15

EPS growth%

23.59

24.60

26.24

24.78

26.94

28.90

26.17

25.69

23.09

22.51

18.05

25.69

25.24

1.73

Bookvalue per sh¥

0.87

0.97

1.00

1.17

1.30

1.36

1.53

1.77

2.02

2.27

1.62

11.79%

11.34%

—

1.63

FCF per share¥

2.06

2.13

2.30

2.38

2.67

2.97

2.93

3.22

3.74

4.45

0.39

10.75%

7.96%

—

1.82

Dividend per sh¥

1.20

1.12

1.19

1.04

0.98

0.87

0.81

0.74

0.65

0.62

1.35

(8.70%)

(7.84%)

—

17.02

Div yield (avg)%

22.97

24.93

25.36

23.67

20.68

21.76

22.04

22.53

25.25

23.85

19.51

22.53

23.32

17.31

Payout ratio%

5.62

7.75

7.51

8.62

10.24

8.92

6.71

3.85

1.02

2.94

25.12

3.85

7.11

549.9

Shares (diluted)M

461.0

440.2

441.0

439.1

486.6

554.5

548.5

621.5

688.0

785.7

531.2

10.06%

4.98%

20.44

Buyback yield%

7.01

5.60

6.04

4.45

3.66

4.11

4.54

6.63

8.53

10.83

10.69

6.63

5.82

1.768

D/E ratiox

0.715

0.688

0.662

0.778

0.733

0.697

0.698

0.681

0.655

0.703

1.637

0.697

0.698

1.308

Enterprise value¥B

0.948

0.976

0.900

0.966

0.896

0.976

1.021

0.908

0.914

0.809

0.498

(2.02%)

(2.77%)

1.019

LT debt¥B

1.019

1.046

1.141

1.243

1.059

1.030

0.969

1.035

1.030

1.015

0.893

(0.84%)

(0.05%)

Peers (US$912.2M)

Cap (US$)

Fujian Nanping Sun…

923.6M

259.1x

ShenZhen Click…

910.2M

31.61x

Hunan Corun New Energy…

904.0M

70.24x

Nitto Kogyo Corporation

906.9M

11.79x

Capital

TTM

10Y

Leveragex

0.408

—

EBIT/Intx

1.429

0.379

0.369

Own earn%

130.63

62.27

65.94

Sh yield%

37.46

29.16

29.57

Owners

Insiders/Inst%

7.13

45.79

Short interest%

4.89

SBC / revenue%

3.62

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

29–32

$1 testx

0.0

Incr. ROIC%

Beijing Creative Group Co., Ltd., together with its subsidiaries, engages in the research and development, manufacture, and sale of power distribution and control equipment in China and internationally.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

¥1.494B

1.10%

1.00×

Cost of revenue

¥800.4M

0.99%

0.99×

Operating expenses

¥321.3M

1.47%

1.04×