Stock 603123 BEIJING CUIWEI TOWER CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beijing Cuiwei Tower Co., Ltd.

Equities

603123

CNE100001FT2

Business Support Services

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
7.47 CNY -2.86% Intraday chart for Beijing Cuiwei Tower Co., Ltd. +1.49% -29.86%
May. 03 Beijing Cuiwei Tower to Apply for Financial Products of Up to 500 Million Yuan MT
Apr. 29 Beijing Cuiwei Tower Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,092 3,580 5,414 6,510 11,334 8,132
Enterprise Value (EV) 1 1,804 2,604 3,921 5,991 11,541 8,642
P/E ratio 17.9 x 20.1 x 55.7 x 38.8 x -25.8 x -14.6 x
Yield 2.03% 1.61% 0.44% 0.8% 0.46% -
Capitalization / Revenue 0.62 x 0.73 x 1.32 x 1.86 x 2.86 x 2.22 x
EV / Revenue 0.36 x 0.53 x 0.96 x 1.71 x 2.91 x 2.36 x
EV / EBITDA 6.64 x 9.6 x 17.8 x 20.1 x 60 x 163 x
EV / FCF 14.3 x 17.9 x 55.4 x -11.8 x 15.2 x -52.2 x
FCF Yield 7.01% 5.59% 1.81% -8.47% 6.57% -1.91%
Price to Book 0.99 x 1.1 x 1.52 x 1.67 x 3.33 x 3.04 x
Nbr of stocks (in thousands) 524,144 524,144 747,743 798,737 798,737 763,585
Reference price 2 5.900 6.830 7.240 8.150 14.19 10.65
Announcement Date 4/19/19 4/28/20 4/29/21 4/29/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,007 4,936 4,093 3,497 3,966 3,660
EBITDA 1 271.7 271.1 219.8 297.6 192.3 53.05
EBIT 1 162.4 164 82.66 158 47.53 -86.85
Operating Margin 3.24% 3.32% 2.02% 4.52% 1.2% -2.37%
Earnings before Tax (EBT) 1 235.4 236.4 243.6 179 -471.3 -564.9
Net income 1 174.6 176.2 81.32 165.3 -439.1 -584.4
Net margin 3.49% 3.57% 1.99% 4.73% -11.07% -15.97%
EPS 2 0.3300 0.3400 0.1300 0.2100 -0.5500 -0.7300
Free Cash Flow 1 126.4 145.5 70.8 -507.5 757.7 -165.5
FCF margin 2.52% 2.95% 1.73% -14.51% 19.1% -4.52%
FCF Conversion (EBITDA) 46.51% 53.67% 32.21% - 394.08% -
FCF Conversion (Net income) 72.36% 82.59% 87.06% - - -
Dividend per Share 2 0.1200 0.1100 0.0320 0.0650 0.0650 -
Announcement Date 4/19/19 4/28/20 4/29/21 4/29/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 207 510
Net Cash position 1 1,289 976 1,492 519 - -
Leverage (Debt/EBITDA) - - - - 1.076 x 9.61 x
Free Cash Flow 1 126 146 70.8 -507 758 -165
ROE (net income / shareholders' equity) 5.69% 5.52% 5.29% 4.46% -12% -18.8%
ROA (Net income/ Total Assets) 1.9% 1.87% 0.72% 1.33% 0.38% -0.73%
Assets 1 9,191 9,431 11,230 12,387 -116,471 80,071
Book Value Per Share 2 5.980 6.190 4.770 4.880 4.270 3.510
Cash Flow per Share 2 3.300 2.960 3.130 2.950 2.610 2.320
Capex 1 10.9 35.2 66.7 380 150 95.1
Capex / Sales 0.22% 0.71% 1.63% 10.87% 3.78% 2.6%
Announcement Date 4/19/19 4/28/20 4/29/21 4/29/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Transaction & Payment Services

1st Jan change Capi.
BEIJING CUIWEI TOWER CO., LTD. Stock Beijing Cuiwei Tower Co., Ltd.
-29.86% 788M
FISERV, INC. Stock Fiserv, Inc.
+12.33% 87.31B
BLOCK, INC. Stock Block, Inc.
-10.19% 42.96B
GLOBAL PAYMENTS INC. Stock Global Payments Inc.
-12.31% 28.43B
CORPAY, INC. Stock Corpay, Inc.
+5.90% 21.51B
EDENRED SE Stock Edenred SE
-15.85% 12.22B
WISE PLC Stock Wise plc
-9.95% 10.12B
WEX INC. Stock WEX Inc.
+8.61% 8.85B
NEXI S.P.A Stock Nexi S.p.A
-24.60% 7.89B
EURONET WORLDWIDE, INC. Stock Euronet Worldwide, Inc.
+8.62% 5.06B
Transaction & Payment Services
  1. Stock Market
  2. Equities
  3. 603123 Stock
  4. Financials Beijing Cuiwei Tower Co., Ltd.