Financials Zhejiang Wanma Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-05-08 pm EDT			5-day change	1st Jan Change
8.69 ^CNY	+2.48%		+4.07%	-14.97%

May. 06	Zhejiang Wanma Co., Ltd. Approves Cash Dividend for the Year 2023	CI
Apr. 29	Zhejiang Wanma Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,605	8,211	9,169	8,293	10,273	8,810	-	-
Enterprise Value (EV) ¹	8,605	8,211	9,169	8,293	10,273	8,810	8,810	8,810
P/E ratio	39 x	36.8 x	33.7 x	20.2 x	18.5 x	12.5 x	9.96 x	8.4 x
Yield	0.42%	0.44%	0.41%	0.58%	0.54%	1.5%	2.01%	-
Capitalization / Revenue	0.88 x	0.88 x	0.72 x	0.57 x	0.68 x	0.47 x	0.41 x	0.35 x
EV / Revenue	0.88 x	0.88 x	0.72 x	0.57 x	0.68 x	0.47 x	0.41 x	0.35 x
EV / EBITDA	21.5 x	20.1 x	19.4 x	12.7 x	12.4 x	7.5 x	6.15 x	6.43 x
EV / FCF	-	-	-	-	-336 x	-63.8 x	36.9 x	-
FCF Yield	-	-	-	-	-0.3%	-1.57%	2.71%	-
Price to Book	2.03 x	1.81 x	2.06 x	1.76 x	1.96 x	1.48 x	1.31 x	1.13 x
Nbr of stocks (in thousands)	1,035,489	1,035,489	1,017,648	1,005,158	1,005,158	1,013,862	-	-
Reference price ²	8.310	7.930	9.010	8.250	10.22	8.690	8.690	8.690
Announcement Date	4/28/20	2/22/21	4/14/22	4/17/23	4/9/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	9,745	9,322	12,767	14,675	15,121	18,585	21,323	25,234
EBITDA ¹	399.8	407.9	472.2	652.8	827.5	1,174	1,433	1,369
EBIT ¹	245.2	243.3	291.5	456.3	608	775.1	976.7	1,152
Operating Margin	2.52%	2.61%	2.28%	3.11%	4.02%	4.17%	4.58%	4.56%
Earnings before Tax (EBT) ¹	255.1	248.4	288.3	447.4	604.7	773.3	974.7	1,148
Net income ¹	220.9	223.1	271.2	410.7	555.4	717.5	902.3	1,069
Net margin	2.27%	2.39%	2.12%	2.8%	3.67%	3.86%	4.23%	4.24%
EPS ²	0.2133	0.2154	0.2672	0.4086	0.5524	0.6925	0.8725	1.035
Free Cash Flow ¹	-	-	-	-	-30.58	-138	239	-
FCF margin	-	-	-	-	-0.2%	-0.74%	1.12%	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	16.68%	-
FCF Conversion (Net income)	-	-	-	-	-	-	26.49%	-
Dividend per Share ²	0.0350	0.0350	0.0370	0.0480	0.0550	0.1300	0.1750	-
Announcement Date	4/28/20	2/22/21	4/14/22	4/17/23	4/9/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	-	-	-30.6	-138	239	-
ROE (net income / shareholders' equity)	5.37%	5.14%	6.02%	8.77%	10.8%	11.9%	13.3%	13.4%
ROA (Net income/ Total Assets)	2.96%	2.8%	2.74%	3.42%	-	4.4%	4.9%	4.7%
Assets ¹	7,470	7,969	9,881	12,025	-	16,308	18,413	22,739
Book Value Per Share ²	4.100	4.370	4.380	4.700	5.220	5.850	6.630	7.720
Cash Flow per Share ²	0.8400	0.6800	0.8800	0.6700	0.4300	1.520	1.370	1.430
Capex ¹	207	265	366	244	475	347	391	330
Capex / Sales	2.12%	2.84%	2.87%	1.66%	3.14%	1.87%	1.83%	1.31%
Announcement Date	4/28/20	2/22/21	4/14/22	4/17/23	4/9/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

8.69 CNY

Average target price

11.94 CNY

Spread / Average Target

+37.36%

	1st Jan change	Capi.
ZHEJIANG WANMA CO., LTD.	-14.97%	1.19B
PRYSMIAN S.P.A.	+33.16%	15.49B
NEXANS	+34.01%	4.88B
WALSIN LIHWA CORPORATION	-8.02%	4.53B
ENCORE WIRE CORPORATION	+31.65%	4.44B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	+6.67%	4.33B
KEI INDUSTRIES LIMITED	+18.04%	4.08B
RIYADH CABLES GROUP COMPANY	+3.46%	3.86B
LS CORP.	+53.97%	2.91B
R R KABEL LIMITED	+5.08%	2.23B