SHIYUE DAOTIAN GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21 CNY | +2.19% |
|
+2.69% | -21.50% |
| May. 03 | Cellectis CFO Bing Wang Retires, Interim CFO Appointed | MT |
| Mar. 29 | Shiyue Daotian Shrinks Loss by 89% in 2023 | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 25,970 | 20,742 | - | - |
| Enterprise Value (EV) 1 | 25,970 | 20,525 | 20,682 | 20,851 |
| P/E ratio | -304 x | 37.3 x | - | - |
| Yield | - | 0.51% | - | - |
| Capitalization / Revenue | 5.34 x | 3.28 x | 2.66 x | 2.22 x |
| EV / Revenue | 5.34 x | 3.25 x | 2.65 x | 2.23 x |
| EV / EBITDA | - | 50.2 x | 37.3 x | 29.1 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 16 x | - | - |
| Nbr of stocks (in thousands) | 1,068,153 | 1,068,153 | - | - |
| Reference price 2 | 24.31 | 19.42 | 19.42 | 19.42 |
| Announcement Date | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 4,867 | 6,318 | 7,802 | 9,349 |
| EBITDA 1 | - | - | 408.9 | 554.8 | 716.6 |
| EBIT 1 | - | 144.1 | 313.2 | 437.8 | 592.3 |
| Operating Margin | - | 2.96% | 4.96% | 5.61% | 6.34% |
| Earnings before Tax (EBT) 1 | - | -58.77 | 568 | - | - |
| Net income 1 | -564.2 | -64.86 | 556 | - | - |
| Net margin | - | -1.33% | 8.8% | - | - |
| EPS 2 | -5.960 | -0.0800 | 0.5200 | - | - |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.1000 | - | - |
| Announcement Date | 9/28/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 108 |
| Net Cash position 1 | - | - | 217 | 60.2 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.1513 x |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 52.9% | - | - |
| ROA (Net income/ Total Assets) | - | - | 12.4% | - | - |
| Assets 1 | - | - | 4,484 | - | - |
| Book Value Per Share 2 | - | - | 1.210 | - | - |
| Cash Flow per Share 2 | - | - | 0.1600 | - | - |
| Capex 1 | - | - | 64 | - | - |
| Capex / Sales | - | - | 1.01% | - | - |
| Announcement Date | 9/28/23 | 3/28/24 | - | - | - |
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
HOLD
Number of Analysts
2
Last Close Price
19.42
CNY
Average target price
19.98
CNY
Spread / Average Target
+2.91%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.50% | 2.81B | |
| -2.39% | 272B | |
| -1.70% | 94.16B | |
| -2.00% | 43.36B | |
| +1.40% | 41B | |
| +9.84% | 40.46B | |
| +8.54% | 39.67B | |
| -12.79% | 30.87B | |
| -4.77% | 29.02B | |
| +14.15% | 25.11B |
- Stock Market
- Equities
- 9676 Stock
- Financials Shiyue Daotian Group Co., Ltd.
