Financials Zhuhai Zhongfu Enterprise Co.,Ltd

Equities

000659

CNE0000000C8

Non-Paper Containers & Packaging

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-22 pm EDT 5-day change 1st Jan Change
1.72 CNY -2.27% Intraday chart for Zhuhai Zhongfu Enterprise Co.,Ltd -2.82% -28.63%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,271 3,497 4,333 5,310 4,037 3,099
Enterprise Value (EV) 1 6,674 4,710 5,497 6,452 5,173 4,131
P/E ratio 236 x 193 x -24.2 x 205 x -21.7 x -44.1 x
Yield - - - - - -
Capitalization / Revenue 3.26 x 2.24 x 3.44 x 3.67 x 3.1 x 2.46 x
EV / Revenue 4.12 x 3.02 x 4.36 x 4.46 x 3.97 x 3.28 x
EV / EBITDA 28.1 x 18.3 x 28.3 x 26.2 x 34.4 x 18.6 x
EV / FCF 393 x 41.5 x -324 x -7.23 x 44.8 x 36 x
FCF Yield 0.25% 2.41% -0.31% -13.8% 2.23% 2.78%
Price to Book 7.71 x 4.75 x 7.68 x 9.13 x 10 x 9.49 x
Nbr of stocks (in thousands) 1,285,703 1,285,703 1,285,703 1,285,703 1,285,703 1,285,703
Reference price 2 4.100 2.720 3.370 4.130 3.140 2.410
Announcement Date 4/24/19 4/27/20 4/27/21 4/28/22 4/26/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,619 1,558 1,261 1,446 1,302 1,258
EBITDA 1 237.5 257.7 194.5 246.4 150.2 221.6
EBIT 1 93.85 107.2 59.86 120.9 25.45 112.1
Operating Margin 5.8% 6.88% 4.75% 8.36% 1.95% 8.91%
Earnings before Tax (EBT) 1 48.8 69.64 -144.2 57.79 -168.3 -25
Net income 1 22.4 18.07 -179.2 25.85 -186.3 -70.26
Net margin 1.38% 1.16% -14.22% 1.79% -14.31% -5.58%
EPS 2 0.0174 0.0141 -0.1394 0.0201 -0.1449 -0.0546
Free Cash Flow 1 17 113.4 -16.96 -892 115.4 114.7
FCF margin 1.05% 7.28% -1.35% -61.68% 8.87% 9.11%
FCF Conversion (EBITDA) 7.16% 44.02% - - 76.88% 51.76%
FCF Conversion (Net income) 75.92% 627.73% - - - -
Dividend per Share - - - - - -
Announcement Date 4/24/19 4/27/20 4/27/21 4/28/22 4/26/23 4/25/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,403 1,212 1,164 1,142 1,136 1,032
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.905 x 4.706 x 5.986 x 4.635 x 7.562 x 4.659 x
Free Cash Flow 1 17 113 -17 -892 115 115
ROE (net income / shareholders' equity) 3.39% 2.54% -31.6% 4.97% -45.7% -24.9%
ROA (Net income/ Total Assets) 2.29% 2.76% 1.64% 3.35% 0.71% 3.53%
Assets 1 979.4 655.1 -10,956 772.4 -26,063 -1,991
Book Value Per Share 2 0.5300 0.5700 0.4400 0.4500 0.3100 0.2500
Cash Flow per Share 2 0.0600 0.0500 0.0600 0.0500 0.0500 0.0200
Capex 1 138 86.7 136 187 77.4 70.8
Capex / Sales 8.51% 5.57% 10.77% 12.92% 5.94% 5.63%
Announcement Date 4/24/19 4/27/20 4/27/21 4/28/22 4/26/23 4/25/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000659 Stock
  4. Financials Zhuhai Zhongfu Enterprise Co.,Ltd