Financials Anton Oilfield Services Group

Equities

3337

KYG039991024

Oil Related Services and Equipment

Market Closed - Hong Kong S.E. 04:08:20 2024-04-26 am EDT 5-day change 1st Jan Change
0.43 HKD 0.00% Intraday chart for Anton Oilfield Services Group -1.15% +6.17%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 2,057 2,391 1,101 1,008 942.6 1,197 1,197 -
Enterprise Value (EV) 1 4,641 5,021 1,101 1,008 942.6 1,107 1,197 1,197
P/E ratio 8.75 x 8.95 x -11.4 x 14.1 x 3.17 x 5.53 x 3.98 x 3.06 x
Yield 1.46% - - - - - - -
Capitalization / Revenue 0.7 x 0.67 x 0.36 x 0.34 x 0.27 x 0.25 x 0.23 x 0.2 x
EV / Revenue 0.7 x 0.67 x 0.36 x 0.34 x 0.27 x 0.25 x 0.23 x 0.2 x
EV / EBITDA 2,240,705 x 2,296,199 x 1,657,499 x 1,298,521 x - - - -
EV / FCF 5,356,001 x 4,891,182 x - - - - - -
FCF Yield 0% 0% - - - - - -
Price to Book 0.73 x 0.82 x 0.42 x 0.37 x - - - -
Nbr of stocks (in thousands) 3,002,922 3,006,562 3,006,563 2,911,337 3,006,571 3,006,571 3,006,571 -
Reference price 2 0.6849 0.7954 0.3661 0.3463 0.3135 0.3980 0.3980 0.3980
Announcement Date 3/22/19 3/22/20 3/28/21 3/29/22 3/26/23 3/28/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,936 3,589 3,088 2,924 3,515 4,435 5,221 6,043
EBITDA 917.9 1,041 664.1 776.4 - - - -
EBIT 1 644.3 719.6 324.5 429.5 665.2 600.7 759 892
Operating Margin 21.94% 20.05% 10.51% 14.69% 18.92% 13.54% 14.54% 14.76%
Earnings before Tax (EBT) 1 347.2 425.2 30.74 176.1 420.5 407.7 567 722
Net income 1 222.4 268.6 -95.84 72.22 293.8 196.5 287 379.4
Net margin 7.58% 7.48% -3.1% 2.47% 8.36% 4.43% 5.5% 6.28%
EPS 2 0.0783 0.0889 -0.0322 0.0246 0.0990 0.0666 0.1000 0.1300
Free Cash Flow 384 488.9 - - - - - -
FCF margin 13.08% 13.62% - - - - - -
FCF Conversion (EBITDA) 41.84% 46.95% - - - - - -
FCF Conversion (Net income) 172.65% 182.03% - - - - - -
Dividend per Share 0.0100 - - - - - - -
Announcement Date 3/22/19 3/22/20 3/28/21 3/29/22 3/26/23 3/28/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 2,584 2,629 - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 2.815 x 2.525 x - - - - - -
Free Cash Flow 384 489 - - - - - -
ROE (net income / shareholders' equity) 8.55% 9.68% -3.47% 2.72% 10.2% 7.6% 8.3% 9.8%
ROA (Net income/ Total Assets) 2.97% 3.21% -1.1% - - - - -
Assets 1 7,497 8,377 8,694 - - - - -
Book Value Per Share 0.9400 0.9700 0.8800 0.9300 - - - -
Cash Flow per Share 0.1500 0.2000 0.2700 0.2600 - - - -
Capex 1 36 121 138 - - 250 260 260
Capex / Sales 1.23% 3.38% 4.49% - - 6.01% 4.98% 4.3%
Announcement Date 3/22/19 3/22/20 3/28/21 3/29/22 3/26/23 3/28/24 - -
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.43
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 3337 Stock
  4. Financials Anton Oilfield Services Group