SHANDONG BOHUI PAPER INDUSTRY CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.87 CNY | -1.84% |
|
+7.12% | -5.48% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,099 | 20,093 | 13,639 | 11,262 | 7,681 | 7,260 | - |
| Enterprise Value (EV) 1 | 7,099 | 20,093 | 13,639 | 11,262 | 7,681 | 7,260 | 7,260 |
| P/E ratio | 53 x | 24.1 x | 8.04 x | 50.3 x | 42.2 x | 8.19 x | 6.52 x |
| Yield | - | - | 2.57% | 0.21% | 0.47% | 2.56% | 3.07% |
| Capitalization / Revenue | 0.73 x | 1.44 x | 0.84 x | 0.61 x | 0.41 x | 0.32 x | 0.29 x |
| EV / Revenue | 0.73 x | 1.44 x | 0.84 x | 0.61 x | 0.41 x | 0.32 x | 0.29 x |
| EV / EBITDA | - | - | - | 11 x | 7.79 x | 2.99 x | 2.54 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.35 x | 3.3 x | 1.9 x | 1.82 x | 1.24 x | 1 x | 0.88 x |
| Nbr of stocks (in thousands) | 1,336,844 | 1,336,844 | 1,319,085 | 1,266,844 | 1,236,814 | 1,236,814 | - |
| Reference price 2 | 5.310 | 15.03 | 10.34 | 8.890 | 6.210 | 5.870 | 5.870 |
| Announcement Date | 4/28/20 | 3/9/21 | 2/21/22 | 4/20/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,740 | 13,982 | 16,276 | 18,362 | 18,693 | 22,966 | 25,438 |
| EBITDA 1 | - | - | - | 1,027 | 986 | 2,432 | 2,857 |
| EBIT 1 | 191.2 | 1,097 | 2,254 | 229.2 | 255.4 | 1,149 | 1,445 |
| Operating Margin | 1.96% | 7.85% | 13.85% | 1.25% | 1.37% | 5% | 5.68% |
| Earnings before Tax (EBT) 1 | 141.6 | 1,093 | 2,242 | 225.4 | 219.2 | 1,146 | 1,443 |
| Net income 1 | 133.8 | 834.1 | 1,706 | 228.1 | 181.8 | 960.1 | 1,200 |
| Net margin | 1.37% | 5.97% | 10.48% | 1.24% | 0.97% | 4.18% | 4.72% |
| EPS 2 | 0.1001 | 0.6239 | 1.286 | 0.1767 | 0.1470 | 0.7167 | 0.9000 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.2659 | 0.0184 | 0.0294 | 0.1500 | 0.1800 |
| Announcement Date | 4/28/20 | 3/9/21 | 2/21/22 | 4/20/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 2.56% | 14.7% | 25.5% | 3.35% | 3.25% | 12.5% | 13.8% |
| ROA (Net income/ Total Assets) | - | - | - | 1% | - | 3.91% | 4.75% |
| Assets 1 | - | - | - | 22,778 | - | 24,555 | 25,257 |
| Book Value Per Share 2 | 3.940 | 4.550 | 5.440 | 4.880 | 4.990 | 5.860 | 6.640 |
| Cash Flow per Share 2 | - | 2.690 | 2.730 | 0.1300 | 1.580 | 1.490 | 2.530 |
| Capex 1 | - | - | 302 | 1,501 | 275 | 681 | 739 |
| Capex / Sales | - | - | 1.85% | 8.17% | 1.47% | 2.96% | 2.9% |
| Announcement Date | 4/28/20 | 3/9/21 | 2/21/22 | 4/20/23 | 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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
5.87
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.48% | 1.02B | |
| +28.43% | 5.92B | |
| +36.92% | 2.74B | |
| +12.67% | 1.63B | |
| -6.75% | 1.57B | |
| -17.49% | 1.21B | |
| +22.11% | 1.07B | |
| -20.43% | 865M | |
| -12.50% | 820M | |
| +34.80% | 793M |
- Stock Market
- Equities
- 600966 Stock
- Financials Shandong Bohui Paper Industry Co.,Ltd.