GIANT NETWORK GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.79 CNY | +1.31% |
|
0.00% | -3.14% |
| Apr. 30 | Giant Network Group Co., Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
| Apr. 29 | Giant Network Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,115 | 33,488 | 22,703 | 15,271 | 21,172 | 20,473 | - | - |
| Enterprise Value (EV) 1 | 35,115 | 33,488 | 22,703 | 15,271 | 21,172 | 20,473 | 20,473 | 20,473 |
| P/E ratio | - | - | 22.6 x | 17.3 x | 18.9 x | 14.6 x | 13.1 x | 11.6 x |
| Yield | 0.72% | 0.92% | 1.34% | 2.01% | 0.72% | 1.91% | 2.15% | 2.75% |
| Capitalization / Revenue | - | 15.1 x | 10.7 x | 7.49 x | 7.24 x | 6.41 x | 5.71 x | 5.24 x |
| EV / Revenue | - | 15.1 x | 10.7 x | 7.49 x | 7.24 x | 6.41 x | 5.71 x | 5.24 x |
| EV / EBITDA | - | - | 19.9 x | 17 x | 18.2 x | 13.3 x | 11.7 x | 10.4 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | 1.88 x | 1.65 x | 1.48 x | 1.36 x |
| Nbr of stocks (in thousands) | 1,944,333 | 1,921,261 | 1,896,653 | 1,918,447 | 1,900,562 | 1,897,372 | - | - |
| Reference price 2 | 18.06 | 17.43 | 11.97 | 7.960 | 11.14 | 10.79 | 10.79 | 10.79 |
| Announcement Date | 4/29/20 | 4/29/21 | 4/29/22 | 4/28/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,217 | 2,124 | 2,038 | 2,924 | 3,194 | 3,585 | 3,906 |
| EBITDA 1 | - | - | 1,140 | 898.9 | 1,161 | 1,537 | 1,744 | 1,970 |
| EBIT 1 | - | 1,100 | 1,050 | 831.3 | 1,109 | 1,504 | 1,708 | 1,920 |
| Operating Margin | - | 49.61% | 49.41% | 40.79% | 37.92% | 47.07% | 47.64% | 49.15% |
| Earnings before Tax (EBT) 1 | - | - | 1,029 | 829.7 | 1,101 | 1,501 | 1,708 | 1,920 |
| Net income 1 | - | 1,029 | 994.5 | 851 | 1,086 | 1,436 | 1,630 | 1,841 |
| Net margin | - | 46.41% | 46.82% | 41.76% | 37.15% | 44.96% | 45.47% | 47.13% |
| EPS 2 | - | - | 0.5300 | 0.4600 | 0.5900 | 0.7383 | 0.8246 | 0.9328 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1300 | 0.1600 | 0.1600 | 0.1600 | 0.0800 | 0.2059 | 0.2318 | 0.2972 |
| Announcement Date | 4/29/20 | 4/29/21 | 4/29/22 | 4/28/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 823.8 | 656.9 | 696.4 | 711.1 | 724.3 | 743.7 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | - | -31.84 | - | 353.7 | 365 | 301.7 |
| Operating Margin | - | - | -4.85% | - | 49.74% | 50.4% | 40.57% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 353.7 | 365 | 301.7 |
| Net income 1 | 418.8 | 421.2 | 1.619 | 352.4 | 316.8 | 327 | 270.1 |
| Net margin | - | 51.13% | 0.25% | 50.6% | 44.55% | 45.15% | 36.31% |
| EPS 2 | 0.2300 | - | - | - | 0.1605 | 0.1657 | 0.1368 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/30/23 | 10/30/23 | 4/29/24 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 9.97% | 7.58% | 8.93% | 11.5% | 11.8% | 12.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | 10.6% | 10.9% | 12.1% |
| Assets 1 | - | - | - | - | 13,550 | 14,955 | 15,215 |
| Book Value Per Share 2 | - | - | - | 5.920 | 6.530 | 7.310 | 7.910 |
| Cash Flow per Share 2 | - | - | - | 0.5700 | 0.4300 | 0.6100 | 0.7400 |
| Capex 1 | - | - | - | 88.4 | 105 | 87.7 | 120 |
| Capex / Sales | - | - | - | 3.02% | 3.29% | 2.45% | 3.08% |
| Announcement Date | 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
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
10.79
CNY
Average target price
15.64
CNY
Spread / Average Target
+44.93%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.14% | 2.8B | |
| +12.42% | 67.65B | |
| +0.68% | 14.39B | |
| +30.42% | 8.81B | |
| 0.00% | 6.24B | |
| -12.17% | 5.11B | |
| -21.12% | 4.31B | |
| +13.60% | 3.98B | |
| -2.49% | 3.74B | |
| +4.24% | 3.32B |
- Stock Market
- Equities
- 002558 Stock
- Financials Giant Network Group Co., Ltd.
