FUJIAN SUNNER DEVELOPMENT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.91 CNY | -0.06% |
|
+3.43% | -1.57% |
| May. 14 | Fujian Sunner Development's Sales Revenue Rises 6% in April; Shares Up 3% | MT |
| Apr. 26 | Sunner Development Swings to Loss in Q1 2024; Shares Drop 3% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 29,847 | 33,019 | 30,077 | 29,465 | 21,362 | 21,076 | - | - |
| Enterprise Value (EV) 1 | 29,847 | 34,662 | 33,169 | 33,824 | 28,131 | 26,165 | 25,297 | 21,980 |
| P/E ratio | 7.29 x | 16.2 x | 66.9 x | 71.3 x | 32 x | 12.2 x | 9.94 x | 12.8 x |
| Yield | 6.23% | 3.77% | 1.24% | 0.84% | 1.75% | 2.37% | 3.11% | 2.14% |
| Capitalization / Revenue | 2.05 x | 2.4 x | 2.08 x | 1.75 x | 1.16 x | 0.97 x | 0.89 x | 0.85 x |
| EV / Revenue | 2.05 x | 2.52 x | 2.29 x | 2.01 x | 1.52 x | 1.2 x | 1.07 x | 0.89 x |
| EV / EBITDA | 5.81 x | 11.1 x | 21 x | 20.2 x | 13.6 x | 7.39 x | 6.06 x | 5.36 x |
| EV / FCF | - | - | - | - | 33.6 x | 23.7 x | 13.2 x | 11.1 x |
| FCF Yield | - | - | - | - | 2.98% | 4.21% | 7.57% | 9.01% |
| Price to Book | 2.83 x | 3.47 x | 3.03 x | 2.97 x | 2.07 x | 1.85 x | 1.66 x | 1.53 x |
| Nbr of stocks (in thousands) | 1,239,481 | 1,244,125 | 1,244,406 | 1,243,753 | 1,243,400 | 1,243,400 | - | - |
| Reference price 2 | 24.08 | 26.54 | 24.17 | 23.69 | 17.18 | 16.91 | 16.91 | 16.91 |
| Announcement Date | 2/28/20 | 4/9/21 | 4/20/22 | 3/28/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,558 | 13,745 | 14,478 | 16,817 | 18,487 | 21,771 | 23,562 | 24,740 |
| EBITDA 1 | 5,136 | 3,134 | 1,576 | 1,677 | 2,067 | 3,540 | 4,171 | 4,102 |
| EBIT 1 | 4,265 | 2,168 | 524.7 | 488 | 759.4 | 1,920 | 2,378 | 2,236 |
| Operating Margin | 29.29% | 15.78% | 3.62% | 2.9% | 4.11% | 8.82% | 10.09% | 9.04% |
| Earnings before Tax (EBT) 1 | 4,197 | 2,117 | 511.5 | 470.8 | 700.4 | 1,870 | 2,317 | 1,812 |
| Net income 1 | 4,093 | 2,041 | 448.2 | 410.9 | 664.3 | 1,723 | 2,113 | 1,646 |
| Net margin | 28.11% | 14.85% | 3.1% | 2.44% | 3.59% | 7.91% | 8.97% | 6.65% |
| EPS 2 | 3.302 | 1.643 | 0.3614 | 0.3321 | 0.5368 | 1.384 | 1.701 | 1.324 |
| Free Cash Flow 1 | - | - | - | - | 838.2 | 1,102 | 1,915 | 1,980 |
| FCF margin | - | - | - | - | 4.53% | 5.06% | 8.13% | 8% |
| FCF Conversion (EBITDA) | - | - | - | - | 40.56% | 31.13% | 45.91% | 48.26% |
| FCF Conversion (Net income) | - | - | - | - | 126.18% | 63.97% | 90.61% | 120.29% |
| Dividend per Share 2 | 1.500 | 1.000 | 0.3000 | 0.2000 | 0.3000 | 0.4012 | 0.5261 | 0.3612 |
| Announcement Date | 2/28/20 | 4/9/21 | 4/20/22 | 3/28/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | 4,148 | - | 4,825 | 4,537 | 4,543 | 4,847 | 4,560 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | -6.57 | - | 313 | 115.7 | 350.5 | 367 | - | - | - | - | - |
| Operating Margin | - | -0.16% | - | 6.49% | 2.55% | 7.71% | 7.57% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | 306.3 | 100.8 | 341 | 340.8 | - | - | - | - | - |
| Net income | - | -33.46 | -98.8 | 291 | 89.45 | 337 | 313.2 | -75.28 | - | - | - | - |
| Net margin | - | -0.81% | - | 6.03% | 1.97% | 7.42% | 6.46% | -1.65% | - | - | - | - |
| EPS | - | -0.0300 | - | 0.2300 | 0.0725 | 0.2727 | 0.2500 | -0.0600 | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - | - | - | 0.7861 |
| Announcement Date | 5/23/22 | 8/23/22 | 8/23/22 | 10/26/22 | 4/28/23 | 8/4/23 | 10/24/23 | 3/27/24 | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,643 | 3,092 | 4,359 | 6,770 | 5,089 | 4,221 | 904 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.5244 x | 1.961 x | 2.6 x | 3.276 x | 1.438 x | 1.012 x | 0.2204 x |
| Free Cash Flow 1 | - | - | - | - | 838 | 1,102 | 1,915 | 1,980 |
| ROE (net income / shareholders' equity) | 45.8% | 20.7% | 4.61% | 4.15% | 6.58% | 15.3% | 16.4% | 13.9% |
| ROA (Net income/ Total Assets) | 27.3% | 13.5% | 2.8% | - | - | 6.17% | 6.5% | 4.7% |
| Assets 1 | 14,967 | 15,086 | 15,986 | - | - | 27,937 | 32,513 | 35,022 |
| Book Value Per Share 2 | 8.520 | 7.650 | 7.970 | 7.990 | 8.290 | 9.150 | 10.20 | 11.00 |
| Cash Flow per Share 2 | 3.910 | 2.600 | 1.480 | 1.080 | 1.840 | 2.170 | 3.400 | 2.440 |
| Capex 1 | 1,394 | 1,220 | 1,751 | 1,448 | 1,453 | 1,716 | 1,873 | 1,480 |
| Capex / Sales | 9.58% | 8.88% | 12.09% | 8.61% | 7.86% | 7.88% | 7.95% | 5.98% |
| Announcement Date | 2/28/20 | 4/9/21 | 4/20/22 | 3/28/23 | 3/27/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
16.91
CNY
Average target price
22.36
CNY
Spread / Average Target
+32.22%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -1.57% | 2.9B | |
| +4.23% | 2.93B | |
| +15.02% | 2.76B | |
| -3.11% | 2.48B | |
| -5.20% | 1.56B | |
| -9.09% | 908M | |
| -38.75% | 863M | |
| -10.33% | 523M | |
| -27.31% | 510M | |
| +7.17% | 355M |
- Stock Market
- Equities
- 002299 Stock
- Financials Fujian Sunner Development Co., Ltd.
