CHONGQING SHUNBO ALUMINUM CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.37 CNY | -0.74% |
|
+4.58% | -14.19% |
| Apr. 25 | Chongqing Shunbo Aluminum Co.,Ltd. Proposes Final Cash Dividend for 2023 | CI |
| Apr. 25 | Chongqing Shunbo Aluminum Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 7,143 | 6,423 | 5,720 | 4,825 |
| Enterprise Value (EV) 1 | 7,143 | 6,423 | 5,720 | 4,794 |
| P/E ratio | 33.2 x | 18.8 x | 28.3 x | 39 x |
| Yield | - | 0.68% | 0.38% | 0.92% |
| Capitalization / Revenue | 1.47 x | 0.64 x | 0.52 x | 0.4 x |
| EV / Revenue | 1.47 x | 0.64 x | 0.52 x | 0.4 x |
| EV / EBITDA | 23,756,747 x | - | - | - |
| EV / FCF | - | -6.06 x | -131 x | -5.68 x |
| FCF Yield | - | -16.5% | -0.77% | -17.6% |
| Price to Book | 3.8 x | 2.93 x | 2.43 x | 1.96 x |
| Nbr of stocks (in thousands) | 439,000 | 439,000 | 439,000 | 514,951 |
| Reference price 2 | 16.27 | 14.63 | 13.03 | 9.370 |
| Announcement Date | 1/18/21 | 3/14/22 | 2/15/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | - | 4,869 | 9,985 | 11,066 | 11,945 |
| EBITDA | - | 300.7 | - | - | - |
| EBIT 1 | - | 251 | 434.2 | 249.4 | 130.7 |
| Operating Margin | - | 5.15% | 4.35% | 2.25% | 1.09% |
| Earnings before Tax (EBT) 1 | - | 255.8 | 439.4 | 245 | 129.1 |
| Net income 1 | 168.2 | 195.8 | 342.2 | 199.8 | 124.9 |
| Net margin | - | 4.02% | 3.43% | 1.81% | 1.05% |
| EPS 2 | 0.4400 | 0.4900 | 0.7800 | 0.4600 | 0.2800 |
| Free Cash Flow 1 | - | - | -1,059 | -43.83 | -844.2 |
| FCF margin | - | - | -10.61% | -0.4% | -7.07% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.1000 | 0.0500 | 0.1000 |
| Announcement Date | 8/18/20 | 1/18/21 | 3/14/22 | 2/15/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -1,059 | -43.8 | -844 |
| ROE (net income / shareholders' equity) | - | 13% | 16.9% | 8.69% | 5.07% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 4.280 | 4.990 | 5.350 | 5.580 |
| Cash Flow per Share | - | -0.4700 | - | - | - |
| Capex 1 | - | 106 | 90.8 | 388 | 429 |
| Capex / Sales | - | 2.19% | 0.91% | 3.51% | 3.59% |
| Announcement Date | 8/18/20 | 1/18/21 | 3/14/22 | 2/15/23 | 4/24/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.19% | 668M | |
| -14.77% | 2.56B | |
| +0.24% | 1.83B | |
| +4.58% | 835M | |
| -10.63% | 822M | |
| -21.23% | 598M | |
| -23.84% | 279M | |
| -31.54% | 257M | |
| -25.83% | 251M | |
| -25.25% | 150M |
- Stock Market
- Equities
- 002996 Stock
- Financials Chongqing Shunbo Aluminum Co.,Ltd.