Financials China Greatwall Technology Group Co., Ltd.

Equities

000066

CNE000000RL7

Computer Hardware

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
9.42 CNY +3.63% Intraday chart for China Greatwall Technology Group Co., Ltd. +4.90% -6.92%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Capitalization 1 13,917 45,687 55,606 41,612 32,903 30,387 30,387
Enterprise Value (EV) 1 13,917 45,687 55,606 41,612 32,903 30,387 30,387
P/E ratio 14.1 x 40.9 x 59.9 x 69.4 x 268 x 471 x 188 x
Yield - - 0.46% 0.33% 0.07% - -
Capitalization / Revenue 1,390,424 x 4,213,173 x 3,849,220 x 2,339,010 x 2,345,645 x - -
EV / Revenue 1,390,424 x 4,213,173 x 3,849,220 x 2,339,010 x 2,345,645 x - -
EV / EBITDA - 28,873,438 x 39,815,223 x - 40,785,124 x - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 2.23 x 5.49 x 6.21 x 4.29 x - - -
Nbr of stocks (in thousands) 2,936,166 2,936,166 2,928,182 2,938,701 3,225,799 3,225,799 3,225,799
Reference price 2 4.740 15.56 18.99 14.16 10.20 9.420 9.420
Announcement Date 4/12/19 4/14/20 4/11/21 4/29/22 4/28/23 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Net sales 10,009 10,844 14,446 17,790 14,027 - -
EBITDA - 1,582 1,397 - 806.7 - -
EBIT 1,328 1,347 1,046 740.9 286.6 - -
Operating Margin 13.26% 12.42% 7.24% 4.16% 2.04% - -
Earnings before Tax (EBT) - 1,350 1,044 738.3 253.3 - -
Net income 987.1 1,115 927.9 597.6 120.3 - -
Net margin 9.86% 10.28% 6.42% 3.36% 0.86% - -
EPS 1 0.3360 0.3800 0.3170 0.2040 0.0380 0.0200 0.0500
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - 0.0865 0.0472 0.007000 - -
Announcement Date 4/12/19 4/14/20 4/11/21 4/29/22 4/28/23 - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 69.2 774 1,856 4,089 6,131 4,348
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.1133 x 1.127 x 2.182 x 3.526 x 8.325 x 5.313 x
Free Cash Flow 1 7,471 -721 -2,447 -2,780 -345 -1,827
ROE (net income / shareholders' equity) 5.93% 14.9% 14.5% 10.8% 6.79% 1.77%
ROA (Net income/ Total Assets) 0.76% 1.89% 2.08% 2.16% 0.75% 0.67%
Assets 1 76,323 52,161 53,508 43,004 79,662 17,987
Book Value Per Share 2 2.610 2.130 2.830 3.060 3.300 4.240
Cash Flow per Share 2 1.170 1.150 1.360 1.610 1.320 1.390
Capex 1 691 858 744 1,510 1,023 1,037
Capex / Sales 7.27% 8.57% 6.86% 10.45% 5.75% 7.39%
Announcement Date 4/27/18 4/29/19 4/29/20 4/29/21 4/29/22 4/28/23
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
9.42
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000066 Stock
  4. Financials China Greatwall Technology Group Co., Ltd.