Financials Hangzhou Onechance Tech Crop.

Equities

300792

CNE100003N92

Internet Services

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-14 pm EDT 5-day change 1st Jan Change
17.55 CNY -0.74% Intraday chart for Hangzhou Onechance Tech Crop. -4.67% -26.78%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,131 15,924 11,695 6,659 5,717 4,160 - -
Enterprise Value (EV) 1 14,131 15,924 11,695 6,659 5,717 4,160 4,160 4,160
P/E ratio 52.4 x 51.4 x 33.8 x 36.7 x 52.1 x 26.7 x 24.8 x 23.7 x
Yield 0.57% 0.5% 0.51% 0.54% 0.56% 1.25% 1.34% 1.42%
Capitalization / Revenue 9.74 x 12.3 x 10.3 x 4.33 x 4.44 x 2.78 x 2.53 x 2.4 x
EV / Revenue 9.74 x 12.3 x 10.3 x 4.33 x 4.44 x 2.78 x 2.53 x 2.4 x
EV / EBITDA 50.4 x 35.8 x 27.1 x 24.3 x 35.9 x 22.8 x 21 x 21 x
EV / FCF - - -117,511,032 x -31,854,364 x - - - -
FCF Yield - - -0% -0% - - - -
Price to Book 11.1 x 10.5 x 4.41 x 2.42 x 2.04 x 1.43 x 1.37 x 1.32 x
Nbr of stocks (in thousands) 216,000 216,375 238,675 238,675 238,499 237,029 - -
Reference price 2 65.42 73.60 49.00 27.90 23.97 17.55 17.55 17.55
Announcement Date 2/28/20 4/27/21 4/26/22 4/26/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,451 1,299 1,135 1,539 1,288 1,497 1,646 1,735
EBITDA 1 280.2 444.9 430.9 273.9 159.2 182.6 198.1 198.4
EBIT 1 271.6 432.1 444.9 254.5 122.1 173.8 187.9 195.8
Operating Margin 18.72% 33.27% 39.2% 16.54% 9.48% 11.62% 11.41% 11.28%
Earnings before Tax (EBT) 1 289.8 442.7 444 254.1 120.3 174.5 188.2 196.1
Net income 1 219.1 310.1 326.8 180 107.9 156.3 169.2 176.1
Net margin 15.1% 23.88% 28.79% 11.7% 8.38% 10.45% 10.28% 10.15%
EPS 2 1.248 1.433 1.450 0.7600 0.4600 0.6567 0.7067 0.7400
Free Cash Flow - - -99.52 -209 - - - -
FCF margin - - -8.77% -13.59% - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.3703 0.3666 0.2500 0.1500 0.1350 0.2200 0.2350 0.2500
Announcement Date 2/28/20 4/27/21 4/26/22 4/26/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - -99.5 -209 - - - -
ROE (net income / shareholders' equity) 33.2% 22.4% 16.3% 6.69% 3.89% 5.39% 5.56% 5.54%
ROA (Net income/ Total Assets) 22.8% 18% - - - 5.1% 5.31% 5.28%
Assets 1 962.4 1,718 - - - 3,065 3,190 3,336
Book Value Per Share 2 5.920 6.990 11.10 11.50 11.80 12.30 12.80 13.30
Cash Flow per Share 2 0.8400 2.030 0.1200 -0.1400 0.3600 1.480 -0.0400 1.590
Capex 1 87 91.4 128 174 78.2 54 41.6 49.5
Capex / Sales 6% 7.04% 11.29% 11.34% 6.07% 3.61% 2.53% 2.85%
Announcement Date 2/28/20 4/27/21 4/26/22 4/26/23 4/19/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
17.55 CNY
Average target price
20 CNY
Spread / Average Target
+13.96%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300792 Stock
  4. Financials Hangzhou Onechance Tech Crop.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW