GUANGDONG VANWARD NEW ELECTRIC CO., LTD. Financials Guangdong Vanward New Electric Co., Ltd.
Equities
002543
CNE100000ZT2
Appliances, Tools & Housewares
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.18 CNY | -1.32% |
|
-4.77% | +25.34% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,116 | 5,629 | 6,335 | 6,633 | 8,233 | - | - |
| Enterprise Value (EV) 1 | 7,116 | 5,629 | 6,335 | 6,633 | 8,233 | 8,233 | 8,233 |
| P/E ratio | 12 x | 10.8 x | 11.5 x | 11.7 x | 12.2 x | 10.2 x | 8.87 x |
| Yield | 3.45% | - | - | - | - | - | - |
| Capitalization / Revenue | 1.14 x | - | - | 1.09 x | 1.21 x | 1.11 x | 1.05 x |
| EV / Revenue | 1.14 x | - | - | 1.09 x | 1.21 x | 1.11 x | 1.05 x |
| EV / EBITDA | 8.07 x | - | - | 8.33 x | 10.5 x | 7.77 x | 6.83 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.91 x | - | - | 1.46 x | 1.69 x | 1.55 x | 1.42 x |
| Nbr of stocks (in thousands) | 743,600 | 743,600 | 743,600 | 743,600 | 736,395 | - | - |
| Reference price 2 | 9.570 | 7.570 | 8.520 | 8.920 | 11.18 | 11.18 | 11.18 |
| Announcement Date | 2/28/20 | 2/25/22 | 4/28/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,220 | - | - | 6,104 | 6,826 | 7,393 | 7,821 |
| EBITDA 1 | 882.1 | - | - | 796.7 | 784 | 1,059 | 1,206 |
| EBIT 1 | 708.5 | - | - | 650.6 | 792 | 935 | 1,079 |
| Operating Margin | 11.39% | - | - | 10.66% | 11.6% | 12.65% | 13.8% |
| Earnings before Tax (EBT) 1 | 728.3 | - | - | 654.3 | 792 | 940 | 1,082 |
| Net income 1 | 598.1 | 520 | 550 | 568.2 | 687 | 816.1 | 939.5 |
| Net margin | 9.62% | - | - | 9.31% | 10.06% | 11.04% | 12.01% |
| EPS 2 | 0.8000 | 0.7000 | 0.7400 | 0.7600 | 0.9200 | 1.100 | 1.260 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | 0.3300 | - | - | - | - | - | - |
| Announcement Date | 2/28/20 | 2/25/22 | 4/28/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 423.4 |
| Net margin | - |
| EPS 2 | 0.5700 |
| Dividend per Share | - |
| Announcement Date | 8/25/22 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 17.2% | - | - | 12.8% | 13.9% | 15.3% | 16.1% |
| ROA (Net income/ Total Assets) | 8.69% | - | - | - | 8.98% | 10.1% | 11% |
| Assets 1 | 6,881 | - | - | - | 7,650 | 8,048 | 8,580 |
| Book Value Per Share 2 | 5.020 | - | - | 6.100 | 6.630 | 7.190 | 7.850 |
| Cash Flow per Share | 1.100 | - | - | - | - | - | - |
| Capex 1 | 149 | - | - | 314 | 300 | 150 | 150 |
| Capex / Sales | 2.39% | - | - | 5.15% | 4.39% | 2.03% | 1.92% |
| Announcement Date | 2/28/20 | 2/25/22 | 4/28/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
11.18
CNY
Average target price
14
CNY
Spread / Average Target
+25.22%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +25.34% | 1.14B | |
| +28.94% | 31.63B | |
| +54.86% | 7.96B | |
| +97.89% | 7.15B | |
| -24.25% | 5.04B | |
| +27.87% | 4.19B | |
| +14.20% | 3.48B | |
| +37.20% | 3.32B | |
| +9.18% | 3.1B | |
| -1.22% | 2.99B |
- Stock Market
- Equities
- 002543 Stock
- Financials Guangdong Vanward New Electric Co., Ltd.
