Financials Guangdong Hotata Technology Group Co.,Ltd.

Equities

603848

CNE100002TB9

Appliances, Tools & Housewares

End-of-day quote Shanghai S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
15.16 CNY -1.75% Intraday chart for Guangdong Hotata Technology Group Co.,Ltd. -0.39% -2.07%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,562 5,037 5,554 5,594 6,207 6,127 - -
Enterprise Value (EV) 1 5,562 5,037 5,554 5,594 6,207 6,127 6,127 6,127
P/E ratio 19.8 x 19 x 18.5 x 25.4 x 18.9 x 15.3 x 12.6 x 10.8 x
Yield - 1.99% 1.81% - 1.94% 2.24% 3% 5.15%
Capitalization / Revenue - 4.34 x 3.9 x 4.05 x 3.68 x 3.01 x 2.53 x 2.17 x
EV / Revenue - 4.34 x 3.9 x 4.05 x 3.68 x 3.01 x 2.53 x 2.17 x
EV / EBITDA - - - 20 x 14.8 x 12.1 x 10.5 x 9.09 x
EV / FCF - - - - 15.7 x 16 x 12.8 x 10.1 x
FCF Yield - - - - 6.37% 6.27% 7.83% 9.87%
Price to Book - 3.04 x 2.96 x - 2.72 x 2.33 x 2.02 x 1.77 x
Nbr of stocks (in thousands) 401,000 401,000 401,000 401,000 401,000 404,150 - -
Reference price 2 13.87 12.56 13.85 13.95 15.48 15.16 15.16 15.16
Announcement Date 4/28/20 4/20/21 4/20/22 4/26/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,160 1,425 1,382 1,688 2,033 2,418 2,820
EBITDA 1 - - - 280.1 418.6 506 585.2 674.4
EBIT 1 - 305 352.4 244.9 374.7 463.9 559.6 661.7
Operating Margin - 26.3% 24.72% 17.72% 22.19% 22.82% 23.14% 23.46%
Earnings before Tax (EBT) 1 - 306 353 250.2 377.6 465.8 562.4 663.6
Net income 1 - 265.8 300.2 218.6 327.3 400.6 484.7 568.4
Net margin - 22.91% 21.06% 15.82% 19.38% 19.71% 20.04% 20.16%
EPS 2 0.7000 0.6600 0.7500 0.5500 0.8200 0.9925 1.202 1.408
Free Cash Flow 1 - - - - 395.2 384 480 605
FCF margin - - - - 23.41% 18.89% 19.85% 21.45%
FCF Conversion (EBITDA) - - - - 94.43% 75.89% 82.02% 89.71%
FCF Conversion (Net income) - - - - 120.77% 95.86% 99.04% 106.43%
Dividend per Share 2 - 0.2500 0.2500 - 0.3000 0.3400 0.4550 0.7800
Announcement Date 4/28/20 4/20/21 4/20/22 4/26/23 4/22/24 - - -
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 1 - - - 395 384 480 605
ROE (net income / shareholders' equity) 16.6% 17.2% 11.3% 15.2% 15.3% 16.4% 16.7%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 4.140 4.690 - 5.680 6.520 7.490 8.580
Cash Flow per Share 2 0.3700 0.5200 - 1.250 1.150 1.440 1.340
Capex 1 98.3 130 1,466 109 70.4 83.3 30.5
Capex / Sales 8.48% 9.13% 106.07% 6.47% 3.46% 3.45% 1.08%
Announcement Date 4/20/21 4/20/22 4/26/23 4/22/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
15.16
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603848 Stock
  4. Financials Guangdong Hotata Technology Group Co.,Ltd.