Cosonic Intelligent Technologies Co., Ltd.

¥13.08As of Sun 8 Nov 2026, 12:00 UTC

SZSE:300793Technology

Country China

PE (Fwd) •••

TSR 7Y CAGR (9.97%)

Div yield —

ROE (5.27%)

Consumer Electronics

Beta (5Y) 0.65

PE TTM —

TSR TTM (21.25%)

Mkt cap ¥4.925B

ROIC (4.04%)

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

¥16

22.47%

128.15%

Sell 2|11|3|3|10

TTM

FYE 31 Dec CNY

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

701.6

Revenue¥M

579.0

609.8

634.7

645.8

677.5

709.1

747.9

789.7

825.8

865.8

740.4

5.03%

4.42%

28.99

Revenue growth%

15.20

13.77

16.58

16.83

14.59

16.26

14.95

14.66

16.04

14.88

24.68

14.95

15.07

11.52

Gross margin%

0.40

2.00

2.32

2.18

2.23

0.40

1.57

2.49

3.70

6.40

23.93

2.49

2.20

28.26

Operating margin%

6.56

8.97

10.82

8.87

6.33

4.04

2.52

5.46

2.94

1.43

10.55

2.94

5.90

9.30

Net margin%

6.73

4.46

5.38

3.46

0.59

1.26

0.40

2.76

3.61

3.89

1.26

3.11

28.29

P/E ratio (avg)x

17.92

19.30

17.63

18.39

16.47

15.12

15.25

13.64

12.92

13.82

7.711

13.82

15.86

21.00

EV/EBITx

27.51

24.40

26.24

25.84

26.87

24.82

22.18

21.09

19.10

18.20

33.93

21.09

24.61

4.15

FCF yield (avg)%

16.04

15.97

18.34

18.47

19.20

16.33

18.66

19.80

17.63

14.86

7.09

17.63

17.99

8.16

FCF margin%

18.62

20.38

21.36

21.35

23.58

22.00

24.27

22.21

20.52

22.07

21.16

22.07

21.68

1.007

FCF / Net incomex

0.752

0.670

0.645

0.585

0.507

0.550

0.473

0.446

0.431

0.409

1.048

0.446

0.529

18.82

ROIC%

5.88

4.30

5.40

3.45

1.09

1.16

0.89

0.63

1.05

0.40

11.96

0.89

1.13

28.65

Return on equity%

5.35

4.78

7.72

8.73

11.02

11.16

9.50

7.83

7.33

6.14

24.55

7.83

7.78

6.48

Return on assets%

25.31

23.56

23.68

24.64

25.73

25.41

22.69

25.41

27.57

26.47

4.79

25.41

25.36

1.08

EPS¥

0.30

0.33

0.36

0.35

0.33

0.34

0.33

0.31

0.35

1.15

—

1.20%

—

25.64

EPS growth%

22.66

20.84

20.31

20.01

19.22

19.58

18.43

18.93

17.24

16.57

18.45

18.43

19.40

1.94

Bookvalue per sh¥

1.74

1.75

1.72

1.71

1.74

1.98

2.09

2.15

2.18

2.43

0.42

6.88%

3.27%

—

0.59

FCF per share¥

1.32

1.38

1.64

1.73

1.77

2.07

2.24

2.72

2.97

2.91

0.28

10.42%

8.43%

—

0.65

Dividend per sh¥

2.58

2.54

2.81

2.59

2.73

2.90

3.06

3.13

2.80

2.81

1.99

0.58%

1.92%

—

28.42

Div yield (avg)%

18.15

16.71

18.62

19.48

18.09

16.96

18.05

15.40

18.10

18.96

4.09

18.05

18.09

19.87

Payout ratio%

17.49

17.22

14.98

15.30

18.07

15.76

14.36

13.44

12.20

11.13

10.87

13.44

15.14

367.3

Shares (diluted)M

471.2

512.2

521.0

582.8

640.0

624.1

590.9

640.3

693.3

729.8

371.0

2.66%

4.20%

15.44

Buyback yield%

13.07

11.19

8.84

7.59

6.49

3.78

4.18

3.92

5.90

6.90

23.42

4.18

6.70

1.209

D/E ratiox

1.046

1.008

1.052

1.153

1.144

1.303

1.489

1.519

1.664

1.674

0.506

1.519

1.228

0.442

Enterprise value¥B

0.085

0.083

0.082

0.078

0.068

0.067

0.064

0.069

0.065

1.005

(0.76%)

(1.89%)

0.582

LT debt¥B

1.020

1.224

1.463

1.527

1.833

1.988

2.060

2.384

2.510

2.975

0.567

10.18%

11.22%

Peers (US$738.3M)

Cap (US$)

Emdoor Information CO.…

789.5M

20.65x

AUCMA Co.,Ltd.

686.6M

—

Jinhua Chunguang…

682.7M

—

Skyworth Group Limited

749.1M

5.799x

Capital

TTM

10Y

Leveragex

1.299

2.285

1.811

EBIT/Intx

0.773

0.125

0.103

Own earn%

2.23

(169.26)

(115.18)

Sh yield%

43.86

22.23

25.22

Owners

Insiders/Inst%

11.31

22.71

Short interest%

1.58

SBC / revenue%

2.42

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

1–11

$1 testx

—

Incr. ROIC%

Cosonic Intelligent Technologies Co., Ltd. engages in the design, development, manufacture, and sale of electroacoustic and smart wearable products in China and internationally.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

¥865.8M

4.42%

1.00×

Cost of revenue

¥590.0M

4.55%

1.01×

Operating expenses

¥160.6M

3.99%

0.96×