SHANDONG CYNDA CHEMICAL CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.78 CNY | -2.45% |
|
-4.02% | -18.71% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,798 | 2,464 | 2,749 | 4,066 | 2,557 | 2,078 | - | - |
| Enterprise Value (EV) 1 | 2,798 | 2,464 | 2,749 | 4,066 | 2,557 | 2,078 | 2,078 | 2,078 |
| P/E ratio | 13.7 x | 13.9 x | 15.5 x | 10.6 x | -25.6 x | 79.7 x | 14.1 x | 8.1 x |
| Yield | - | 2.25% | - | 1.91% | - | - | - | - |
| Capitalization / Revenue | - | 1.3 x | - | 1.3 x | - | 0.84 x | 0.72 x | 0.65 x |
| EV / Revenue | - | 1.3 x | - | 1.3 x | - | 0.84 x | 0.72 x | 0.65 x |
| EV / EBITDA | - | - | - | 7,685,607 x | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | 1.45 x | - | 1.87 x | - | 1.02 x | 0.95 x | 0.86 x |
| Nbr of stocks (in thousands) | 430,259 | 434,897 | 434,897 | 434,858 | 434,813 | 434,813 | - | - |
| Reference price 2 | 6.502 | 5.667 | 6.321 | 9.350 | 5.880 | 4.780 | 4.780 | 4.780 |
| Announcement Date | 4/27/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/14/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,896 | - | 3,126 | - | 2,489 | 2,878 | 3,194 |
| EBITDA | - | - | - | 529 | - | - | - | - |
| EBIT 1 | - | 228.3 | - | 415.6 | - | 39 | 175 | 300 |
| Operating Margin | - | 12.04% | - | 13.3% | - | 1.57% | 6.08% | 9.39% |
| Earnings before Tax (EBT) 1 | - | 214.7 | - | 412.8 | - | 30 | 166 | 291 |
| Net income 1 | 204.6 | 176 | 177.4 | 381.2 | -98.28 | 27 | 146 | 256 |
| Net margin | - | 9.29% | - | 12.19% | - | 1.08% | 5.07% | 8.02% |
| EPS 2 | 0.4764 | 0.4082 | 0.4082 | 0.8786 | -0.2300 | 0.0600 | 0.3400 | 0.5900 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1276 | - | 0.1786 | - | - | - | - |
| Announcement Date | 4/27/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/14/24 | - | - | - |
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 | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 13.1% | 10.8% | - | 18.6% | - | 1.3% | 6.7% | 10.5% |
| ROA (Net income/ Total Assets) | - | 7.59% | - | 12.5% | - | 0.8% | 4.1% | 6.5% |
| Assets 1 | - | 2,320 | - | 3,039 | - | 3,375 | 3,561 | 3,938 |
| Book Value Per Share 2 | - | 3.920 | - | 5.000 | - | 4.670 | 5.010 | 5.590 |
| Cash Flow per Share 2 | - | 0.8300 | - | 0.8400 | - | 0.1100 | 0.1600 | 0.6900 |
| Capex 1 | - | 128 | - | 296 | - | 210 | 250 | 250 |
| Capex / Sales | - | 6.77% | - | 9.47% | - | 8.44% | 8.69% | 7.83% |
| Announcement Date | 4/27/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/14/24 | - | - | - |
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
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4.78
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -18.71% | 287M | |
| -0.48% | 3.53B | |
| -7.93% | 1.96B | |
| -0.55% | 1.81B | |
| -0.66% | 1.69B | |
| -9.39% | 1.29B | |
| +4.48% | 1.19B | |
| -20.89% | 1.05B | |
| -5.40% | 979M | |
| -13.54% | 850M |
- Stock Market
- Equities
- 603086 Stock
- Financials Shandong Cynda Chemical Co.,Ltd.
