XINYAQIANG SILICON CHEMISTRY CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.21 CNY | +1.18% |
|
-2.49% | -28.62% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,319 | 8,417 | 6,061 | 5,438 | 3,882 |
| Enterprise Value (EV) 1 | 5,319 | 8,417 | 6,061 | 5,438 | 3,882 |
| P/E ratio | 28.3 x | 26.4 x | 20.1 x | 43.8 x | 5.74 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 10,846,992 x | - | 5,346,558 x | 8,054,306 x | - |
| EV / Revenue | 10,846,992 x | - | 5,346,558 x | 8,054,306 x | - |
| EV / EBITDA | 26,916,475 x | - | 15,764,592 x | 29,260,535 x | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 2.7 x | - | 2.58 x | 2.42 x | - |
| Nbr of stocks (in thousands) | 225,562 | 225,562 | 225,562 | 225,562 | 225,562 |
| Reference price 2 | 23.58 | 37.32 | 26.87 | 24.11 | 17.21 |
| Announcement Date | 4/25/21 | 3/30/22 | 4/24/23 | 4/26/24 | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales | 602 | 490.3 | - | 1,134 | 675.2 | - |
| EBITDA | - | 197.6 | - | 384.5 | 185.9 | - |
| EBIT | - | 173.8 | - | 346.3 | 138.8 | - |
| Operating Margin | - | 35.44% | - | 30.55% | 20.56% | - |
| Earnings before Tax (EBT) | - | 182.9 | - | 346.4 | 141.3 | - |
| Net income 1 | - | 157.3 | 319.4 | 301.7 | 123.4 | 690 |
| Net margin | - | 32.09% | - | 26.62% | 18.28% | - |
| EPS 2 | 1.297 | 0.8345 | 1.414 | 1.340 | 0.5500 | 3.000 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/10/20 | 4/25/21 | 3/30/22 | 4/24/23 | 4/26/24 | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 14.2% | - | 13.4% | 5.37% | - |
| ROA (Net income/ Total Assets) | - | 11.2% | - | - | - | - |
| Assets 1 | - | 1,409 | - | - | - | - |
| Book Value Per Share | - | 8.720 | - | 10.40 | 9.960 | - |
| Cash Flow per Share | - | 0.6800 | - | 1.330 | 0.7900 | - |
| Capex | - | 52.7 | - | - | - | - |
| Capex / Sales | - | 10.75% | - | - | - | - |
| Announcement Date | 8/10/20 | 4/25/21 | 3/30/22 | 4/24/23 | 4/26/24 | - |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
17.21
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.62% | 538M | |
| +17.80% | 66.73B | |
| +2.92% | 49.79B | |
| +19.98% | 42.5B | |
| +20.88% | 26.45B | |
| +12.04% | 19.66B | |
| +1.27% | 17.18B | |
| -22.98% | 15.82B | |
| +2.77% | 15.56B | |
| -9.25% | 15.41B |
- Stock Market
- Equities
- 603155 Stock
- Financials Xinyaqiang Silicon Chemistry Co.,Ltd
