ANHUI WANWEI UPDATED HIGH-TECH MATERIAL INDUSTRY CO.,LTD Financials Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd
Equities
600063
CNE000000QH7
Commodity Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.32 CNY | -1.37% |
|
+2.13% | +0.47% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,049 | 11,806 | 12,632 | 9,285 | 9,318 | - | - |
| Enterprise Value (EV) 1 | 7,049 | 11,806 | 12,632 | 9,285 | 9,318 | 9,318 | 9,318 |
| P/E ratio | 11.4 x | 12 x | 8.6 x | 26.9 x | 14.4 x | 10.7 x | 7.85 x |
| Yield | - | 1.63% | 2.56% | 1.16% | 2.2% | 2.78% | - |
| Capitalization / Revenue | 1 x | 1.46 x | 1.27 x | 1.12 x | 0.99 x | 0.84 x | 0.76 x |
| EV / Revenue | 1 x | 1.46 x | 1.27 x | 1.12 x | 0.99 x | 0.84 x | 0.76 x |
| EV / EBITDA | - | - | 6.28 x | 11.2 x | 7.2 x | 5.83 x | 4.69 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 1.86 x | 1.63 x | 1.15 x | 1.09 x | 1.01 x | 0.91 x |
| Nbr of stocks (in thousands) | 1,925,895 | 1,925,895 | 2,159,249 | 2,159,249 | 2,156,908 | - | - |
| Reference price 2 | 3.660 | 6.130 | 5.850 | 4.300 | 4.320 | 4.320 | 4.320 |
| Announcement Date | 3/5/21 | 1/24/22 | 3/10/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,054 | 8,103 | 9,942 | 8,263 | 9,378 | 11,128 | 12,238 |
| EBITDA 1 | - | - | 2,011 | 829.8 | 1,294 | 1,598 | 1,986 |
| EBIT 1 | - | 1,171 | 1,586 | 386.1 | 723.7 | 991.4 | 1,318 |
| Operating Margin | - | 14.45% | 15.96% | 4.67% | 7.72% | 8.91% | 10.77% |
| Earnings before Tax (EBT) 1 | - | 1,105 | 1,516 | 374.6 | 716.2 | 973.7 | 1,305 |
| Net income 1 | - | 982.1 | 1,369 | 341.7 | 650.1 | 866.5 | 1,186 |
| Net margin | - | 12.12% | 13.77% | 4.14% | 6.93% | 7.79% | 9.69% |
| EPS 2 | 0.3200 | 0.5100 | 0.6800 | 0.1600 | 0.3000 | 0.4025 | 0.5500 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1000 | 0.1500 | 0.0500 | 0.0950 | 0.1200 | - |
| Announcement Date | 3/5/21 | 1/24/22 | 3/10/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,264 | 2,663 | 2,215 | 2,347 | 2,136 | 1,565 | 1,797 | 2,643 | 2,305 | 2,769 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 959.9 | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | 0.4980 | 0.1100 | 0.0700 | 0.0590 | 0.1000 | 0.0300 | -0.0300 | 0.0220 | 0.1200 | 0.0700 | 0.0100 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/18/22 | 10/20/22 | 3/10/23 | 4/20/23 | 8/11/23 | 10/18/23 | 4/15/24 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 15.7% | 19.2% | 4.42% | 7.47% | 9.55% | 11.5% |
| ROA (Net income/ Total Assets) | - | - | 10.8% | - | 4.9% | 6.15% | 8.7% |
| Assets 1 | - | - | 12,648 | - | 13,268 | 14,090 | 13,638 |
| Book Value Per Share 2 | - | 3.290 | 3.590 | 3.730 | 3.980 | 4.260 | 4.750 |
| Cash Flow per Share 2 | - | 0.7800 | 1.060 | 0.0700 | 0.1700 | 0.4100 | 0.5000 |
| Capex 1 | - | 889 | 833 | 1,143 | 558 | 523 | 509 |
| Capex / Sales | - | 10.97% | 8.37% | 13.83% | 5.95% | 4.7% | 4.16% |
| Announcement Date | 3/5/21 | 1/24/22 | 3/10/23 | 4/15/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
4.32
CNY
Average target price
5.26
CNY
Spread / Average Target
+21.76%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.47% | 1.31B | |
| +7.42% | 41.66B | |
| -22.95% | 21.78B | |
| -14.90% | 13.43B | |
| -9.63% | 10.37B | |
| +22.88% | 8.53B | |
| +9.02% | 6.97B | |
| -28.46% | 5.51B | |
| -23.37% | 3.8B | |
| -21.29% | 3.42B |
- Stock Market
- Equities
- 600063 Stock
- Financials Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd