SHENZHEN BATIAN ECOTYPIC ENGINEERING CO., LTD. Financials Shenzhen Batian Ecotypic Engineering Co., Ltd.
Equities
002170
CNE1000006V3
Agricultural Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.26 CNY | +0.32% |
|
+2.79% | +12.79% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,759 | 2,590 | 2,918 | 4,071 | 5,951 | 5,535 |
| Enterprise Value (EV) 1 | 6,746 | 3,539 | 3,315 | 4,141 | 6,102 | 6,247 |
| P/E ratio | -57.2 x | 281 x | 95.6 x | 52.6 x | 73.7 x | 45.6 x |
| Yield | - | - | 0.18% | 0.22% | 0.15% | 0.24% |
| Capitalization / Revenue | 2.79 x | 1.13 x | 1.28 x | 1.91 x | 2.39 x | 1.94 x |
| EV / Revenue | 3.26 x | 1.54 x | 1.45 x | 1.95 x | 2.46 x | 2.19 x |
| EV / EBITDA | 48 x | 20.2 x | 13.7 x | 16.4 x | 26.2 x | 24.3 x |
| EV / FCF | 151 x | 1,435 x | 5.82 x | 13.4 x | -35.1 x | -9.32 x |
| FCF Yield | 0.66% | 0.07% | 17.2% | 7.45% | -2.85% | -10.7% |
| Price to Book | 3 x | 1.38 x | 1.52 x | 2.05 x | 2.88 x | 2.53 x |
| Nbr of stocks (in thousands) | 890,047 | 886,863 | 886,863 | 886,863 | 886,863 | 889,863 |
| Reference price 2 | 6.470 | 2.920 | 3.290 | 4.590 | 6.710 | 6.220 |
| Announcement Date | 4/27/18 | 4/26/19 | 4/28/20 | 4/28/21 | 4/28/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,067 | 2,291 | 2,279 | 2,127 | 2,485 | 2,855 |
| EBITDA 1 | 140.5 | 175.2 | 241.2 | 252.2 | 233.3 | 257 |
| EBIT 1 | -19.99 | 20.74 | 102.7 | 118 | 95.37 | 122.7 |
| Operating Margin | -0.97% | 0.91% | 4.51% | 5.55% | 3.84% | 4.3% |
| Earnings before Tax (EBT) 1 | -102.5 | 14.81 | 34.43 | 100.4 | 87.87 | 138.9 |
| Net income 1 | -100.8 | 9.238 | 30.51 | 77.38 | 80.79 | 121.2 |
| Net margin | -4.88% | 0.4% | 1.34% | 3.64% | 3.25% | 4.25% |
| EPS 2 | -0.1132 | 0.0104 | 0.0344 | 0.0873 | 0.0911 | 0.1365 |
| Free Cash Flow 1 | 44.62 | 2.466 | 569.1 | 308.6 | -173.6 | -670.7 |
| FCF margin | 2.16% | 0.11% | 24.98% | 14.51% | -6.99% | -23.49% |
| FCF Conversion (EBITDA) | 31.76% | 1.41% | 235.98% | 122.34% | - | - |
| FCF Conversion (Net income) | - | 26.7% | 1,865.45% | 398.79% | - | - |
| Dividend per Share | - | - | 0.006000 | 0.0100 | 0.0100 | 0.0150 |
| Announcement Date | 4/27/18 | 4/26/19 | 4/28/20 | 4/28/21 | 4/28/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 987 | 949 | 397 | 70.4 | 152 | 713 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 7.026 x | 5.416 x | 1.646 x | 0.2789 x | 0.65 x | 2.772 x |
| Free Cash Flow 1 | 44.6 | 2.47 | 569 | 309 | -174 | -671 |
| ROE (net income / shareholders' equity) | -5.51% | 0.41% | 1.56% | 3.91% | 3.95% | 5.7% |
| ROA (Net income/ Total Assets) | -0.28% | 0.32% | 1.76% | 2.03% | 1.73% | 1.89% |
| Assets 1 | 35,817 | 2,900 | 1,734 | 3,807 | 4,662 | 6,404 |
| Book Value Per Share 2 | 2.160 | 2.120 | 2.160 | 2.240 | 2.330 | 2.460 |
| Cash Flow per Share 2 | 0.4900 | 0.1400 | 0.4300 | 0.4100 | 0.3000 | 0.7400 |
| Capex 1 | 43.5 | 83.8 | 37.2 | 30.5 | 141 | 820 |
| Capex / Sales | 2.1% | 3.66% | 1.63% | 1.44% | 5.69% | 28.7% |
| Announcement Date | 4/27/18 | 4/26/19 | 4/28/20 | 4/28/21 | 4/28/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.79% | 771M | |
| -17.95% | 14.4B | |
| -4.13% | 13.93B | |
| +13.04% | 13.4B | |
| -14.33% | 9.84B | |
| -10.58% | 7.71B | |
| -.--% | 7.4B | |
| -12.46% | 5.88B | |
| -0.10% | 4.45B | |
| -24.58% | 2.52B |
- Stock Market
- Equities
- 002170 Stock
- Financials Shenzhen Batian Ecotypic Engineering Co., Ltd.
