Financials WELLE Environmental Group Co.,Ltd

Equities

300190

CNE100001146

Environmental Services & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-06-03 pm EDT 5-day change 1st Jan Change
3.05 CNY -2.87% Intraday chart for WELLE Environmental Group Co.,Ltd -8.13% -27.03%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,385 5,916 4,768 3,244 3,214 2,297 - -
Enterprise Value (EV) 1 5,385 5,916 4,768 3,244 3,214 2,297 2,297 2,297
P/E ratio 17.2 x 19.9 x - -7.28 x -16.7 x 38.1 x 20.3 x 12.7 x
Yield 1.46% 1.32% 1.64% - - - - -
Capitalization / Revenue 1.97 x 1.85 x 1.51 x - 1.45 x 0.88 x 0.74 x 0.63 x
EV / Revenue 1.97 x 1.85 x 1.51 x - 1.45 x 0.88 x 0.74 x 0.63 x
EV / EBITDA 9.5 x - - - 42.9 x 5.57 x 4.4 x 3.79 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.38 x 1.38 x 1.09 x - 0.92 x 0.66 x 0.64 x 0.61 x
Nbr of stocks (in thousands) 783,785 781,554 781,587 781,589 768,898 753,078 - -
Reference price 2 6.870 7.570 6.100 4.150 4.180 3.050 3.050 3.050
Announcement Date 2/28/20 4/9/21 4/15/22 4/24/23 4/23/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,731 3,203 3,153 - 2,212 2,613 3,085 3,635
EBITDA 1 566.9 - - - 74.96 412.2 522.2 605.8
EBIT 1 365.9 411.1 - - -280.7 71.01 149 242.9
Operating Margin 13.4% 12.84% - - -12.69% 2.72% 4.83% 6.68%
Earnings before Tax (EBT) 1 368.6 429.3 - - -267.4 84.2 161.2 254.1
Net income 1 316.7 357.3 - -449.6 -197.4 62.17 119 187.6
Net margin 11.6% 11.16% - - -8.92% 2.38% 3.86% 5.16%
EPS 2 0.4000 0.3800 - -0.5700 -0.2500 0.0800 0.1500 0.2400
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 0.1000 0.1000 0.1000 - - - - -
Announcement Date 2/28/20 4/9/21 4/15/22 4/24/23 4/23/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1
Net sales 1 793.4 434
EBITDA - -
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income - -
Net margin - -
EPS - -
Dividend per Share - -
Announcement Date 4/15/22 4/27/22
1CNY in Million
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) 8.44% 8.77% 4.26% - -5.35% 1.78% 3.29% 4.95%
ROA (Net income/ Total Assets) 4.14% 3.99% 1.82% - - - - -
Assets 1 7,659 8,960 - - - - - -
Book Value Per Share 2 4.970 5.470 5.600 - 4.570 4.640 4.780 5.010
Cash Flow per Share 2 0.2500 0.4600 0.4200 - 0.0900 0.1300 0.2900 0.4600
Capex 1 546 871 - - 203 325 368 388
Capex / Sales 19.98% 27.2% - - 9.19% 12.44% 11.94% 10.67%
Announcement Date 2/28/20 4/9/21 4/15/22 4/24/23 4/23/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
3.05 CNY
Average target price
3.5 CNY
Spread / Average Target
+14.75%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300190 Stock
  4. Financials WELLE Environmental Group Co.,Ltd