Financials China Greatwall Technology Group Co., Ltd.

Equities

000066

CNE000000RL7

Computer Hardware

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-26 pm EDT 5-day change 1st Jan Change
9.21 CNY +0.44% Intraday chart for China Greatwall Technology Group Co., Ltd. -2.02% -8.99%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 45,687 55,606 41,612 32,903 32,645 29,673 - -
Enterprise Value (EV) 1 45,687 55,606 41,612 32,903 32,645 29,673 29,673 29,673
P/E ratio 40.9 x 59.9 x 69.4 x 268 x -33.4 x 184 x 102 x 68.2 x
Yield - 0.46% 0.33% 0.07% - 0.11% 0.22% 0.33%
Capitalization / Revenue 4.21 x 3.85 x 2.34 x 2.35 x - 1.81 x 1.51 x 1.27 x
EV / Revenue 4.21 x 3.85 x 2.34 x 2.35 x - 1.81 x 1.51 x 1.27 x
EV / EBITDA 28.9 x 39.8 x - 40.8 x - 23.1 x 18.4 x 16.2 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 5.49 x 6.21 x 4.29 x - - 2.3 x 2.26 x 2.2 x
Nbr of stocks (in thousands) 2,936,166 2,928,182 2,938,701 3,225,799 3,225,799 3,221,799 - -
Reference price 2 15.56 18.99 14.16 10.20 10.12 9.210 9.210 9.210
Announcement Date 4/14/20 4/11/21 4/29/22 4/28/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,844 14,446 17,790 14,027 - 16,412 19,598 23,402
EBITDA 1 1,582 1,397 - 806.7 - 1,286 1,613 1,831
EBIT 1 1,347 1,046 740.9 286.6 - 184 321.5 499.5
Operating Margin 12.42% 7.24% 4.16% 2.04% - 1.12% 1.64% 2.13%
Earnings before Tax (EBT) 1 1,350 1,044 738.3 253.3 - 179 316.5 495
Net income 1 1,115 927.9 597.6 120.3 - 154.5 276 439
Net margin 10.28% 6.42% 3.36% 0.86% - 0.94% 1.41% 1.88%
EPS 2 0.3800 0.3170 0.2040 0.0380 -0.3030 0.0500 0.0900 0.1350
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.0865 0.0472 0.007000 - 0.0100 0.0200 0.0300
Announcement Date 4/14/20 4/11/21 4/29/22 4/28/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 14.6% 10.7% 6.37% 0.9% 1.21% 2.12% 3.23%
ROA (Net income/ Total Assets) 5.79% 3.77% - 0.36% 0.52% 0.83% 1.14%
Assets 1 19,274 24,599 - 33,872 29,712 33,253 38,509
Book Value Per Share 2 2.830 3.060 3.300 - 4.000 4.080 4.200
Cash Flow per Share 2 0.0400 0.0600 -0.1000 -0.1200 0.0500 -0.0400 0.0100
Capex 1 534 1,507 1,022 1,017 583 618 704
Capex / Sales 4.92% 10.43% 5.75% 7.25% 3.55% 3.15% 3.01%
Announcement Date 4/14/20 4/11/21 4/29/22 4/28/23 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.21
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000066 Stock
  4. Financials China Greatwall Technology Group Co., Ltd.