Financials Rongsheng Petrochemical Co., Ltd.

Equities

002493

CNE100000W60

Commodity Chemicals

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-05-30 pm EDT			5-day change	1st Jan Change
10.02 ^CNY	-1.47%		-3.56%	-3.19%

May. 30	Rongsheng Petrochemical Co., Ltd. Announces Cash Dividend (A Shares) (Tax Included) for the Year 2023, Payable on 05 June 2024	CI
May. 30	Saudi Aramco: the oil colossus	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	77,947	186,377	183,880	121,630	101,080	95,923	-	-
Enterprise Value (EV) ¹	161,596	298,217	328,606	283,220	288,287	255,963	286,704	252,132
P/E ratio	35.4 x	24.2 x	14.3 x	37.3 x	86.3 x	19.8 x	12.4 x	10.8 x
Yield	0.97%	0.54%	0.83%	1.22%	0.97%	1.82%	2.74%	3.75%
Capitalization / Revenue	0.94 x	1.74 x	1.04 x	0.42 x	0.31 x	0.27 x	0.27 x	0.23 x
EV / Revenue	1.96 x	2.78 x	1.86 x	0.98 x	0.89 x	0.71 x	0.8 x	0.62 x
EV / EBITDA	32.8 x	13.5 x	8.62 x	16.8 x	17.7 x	7.29 x	7.03 x	6 x
EV / FCF	-4.15 x	-7.78 x	-13.3 x	-27.6 x	-63.6 x	-39.8 x	54.4 x	20.1 x
FCF Yield	-24.1%	-12.9%	-7.5%	-3.63%	-1.57%	-2.51%	1.84%	4.99%
Price to Book	3.45 x	5.04 x	3.77 x	2.64 x	2.36 x	2.12 x	1.81 x	1.75 x
Nbr of stocks (in thousands)	9,436,662	10,125,525	10,125,525	9,888,656	9,766,148	9,573,145	-	-
Reference price ²	8.260	18.41	18.16	12.30	10.35	10.02	10.02	10.02
Announcement Date	2/28/20	4/14/21	3/11/22	4/19/23	4/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	82,500	107,265	177,024	289,095	325,112	358,065	357,453	409,182
EBITDA ¹	4,928	22,018	38,119	16,900	16,256	35,127	40,772	42,013
EBIT ¹	3,139	16,681	31,246	5,628	1,560	9,181	16,845	20,127
Operating Margin	3.8%	15.55%	17.65%	1.95%	0.48%	2.56%	4.71%	4.92%
Earnings before Tax (EBT) ¹	3,144	16,683	31,251	5,619	1,553	10,419	17,589	18,889
Net income ¹	2,207	7,309	12,824	3,340	1,158	5,130	8,562	9,344
Net margin	2.68%	6.81%	7.24%	1.16%	0.36%	1.43%	2.4%	2.28%
EPS ²	0.2333	0.7600	1.270	0.3300	0.1200	0.5071	0.8076	0.9249
Free Cash Flow ¹	-38,913	-38,335	-24,654	-10,271	-4,530	-6,428	5,267	12,570
FCF margin	-47.17%	-35.74%	-13.93%	-3.55%	-1.39%	-1.8%	1.47%	3.07%
FCF Conversion (EBITDA)	-	-	-	-	-	-	12.92%	29.92%
FCF Conversion (Net income)	-	-	-	-	-	-	61.52%	134.53%
Dividend per Share ²	0.0800	0.1000	0.1500	0.1500	0.1000	0.1826	0.2744	0.3752
Announcement Date	2/28/20	4/14/21	3/11/22	4/19/23	4/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	47,667	-	79,026	77,491	63,977	-	84,805	84,522	86,064	81,088	67,954	89,332	106,317	-	-
EBITDA	5,751	-	8,718	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	7,224	-	4,706	392.8	-6,815	-	637.6	2,211	2,206	1,263	5,020	6,599	5,146	-	-
Operating Margin	15.16%	-	5.95%	0.51%	-10.65%	-	0.75%	2.62%	2.56%	1.56%	7.39%	7.39%	4.84%	-	-
Earnings before Tax (EBT) ¹	7,221	-	4,698	394.6	-6,819	-	638.8	2,201	2,207	1,270	3,380	4,869	3,446	-	-
Net income ¹	2,702	-	2,251	84	-2,110	-1,468	341.2	1,234	1,051	552.4	1,172	1,885	1,802	-	-
Net margin	5.67%	-	2.85%	0.11%	-3.3%	-	0.4%	1.46%	1.22%	0.68%	1.72%	2.11%	1.69%	-	-
EPS ²	0.2700	0.3100	0.2200	0.0100	-	-0.1500	-	0.1200	0.1100	0.0600	0.1248	0.1798	0.1272	-	-
Dividend per Share ²	0.1500	-	-	-	0.1500	-	-	-	-	-	-	-	0.2558	-	-
Announcement Date	3/11/22	4/28/22	8/17/22	10/25/22	4/19/23	4/26/23	8/25/23	10/25/23	4/25/24	4/29/24	-	-	-	-	-

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	83,650	111,839	144,727	161,589	187,207	160,040	190,781	156,209
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	16.97 x	5.079 x	3.797 x	9.561 x	11.52 x	4.556 x	4.679 x	3.718 x
Free Cash Flow ¹	-38,913	-38,335	-24,654	-10,271	-4,530	-6,429	5,267	12,570
ROE (net income / shareholders' equity)	10.2%	26.3%	30%	6.87%	2.48%	9.41%	15.9%	14.8%
ROA (Net income/ Total Assets)	1.45%	3.45%	4.47%	-	-	1.28%	1.9%	2%
Assets ¹	151,989	212,028	286,630	-	-	401,068	449,770	467,195
Book Value Per Share ²	2.390	3.650	4.820	4.670	4.380	4.740	5.540	5.710
Cash Flow per Share ²	-0.2200	1.730	3.310	1.880	2.770	2.190	4.250	2.460
Capex ¹	36,861	55,842	58,219	29,329	32,609	20,402	21,876	12,869
Capex / Sales	44.68%	52.06%	32.89%	10.15%	10.03%	5.7%	6.12%	3.14%
Announcement Date	2/28/20	4/14/21	3/11/22	4/19/23	4/25/24	-	-	-

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

Ratings for Rongsheng Petrochemical Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

10.02 CNY

Average target price

12.36 CNY

Spread / Average Target

+23.38%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Commodity Chemicals

	1st Jan change	Capi.
RONGSHENG PETROCHEMICAL CO., LTD.	-3.19%	13.25B
AIR LIQUIDE	+2.46%	102B
SABIC	-8.98%	60.79B
PT CHANDRA ASRI PACIFIC TBK	+74.76%	48.86B
WANHUA CHEMICAL GROUP CO., LTD.	+13.97%	37.96B
LYONDELLBASELL INDUSTRIES N.V.	+4.56%	32.37B
WESTLAKE CORPORATION	+14.72%	20.64B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	+11.17%	16.58B
HENGLI PETROCHEMICAL CO.,LTD.	+8.81%	13.93B
NAN YA PLASTICS CORPORATION	-20.00%	12.97B

Other Commodity Chemicals