DEPPON LOGISTICS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.64 CNY | -0.36% |
|
+0.48% | +15.00% |
| Apr. 26 | DEPPON LOGISTICS Co., LTD. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 12 | Vinda International Chairman Resigns; Successor Named | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,888 | 10,666 | 12,099 | 10,439 | 21,243 | 16,970 | 16,970 | - |
| Enterprise Value (EV) 1 | 14,133 | 10,510 | 11,881 | 12,932 | 22,145 | 14,578 | 15,465 | 13,185 |
| P/E ratio | 22.4 x | 32.7 x | 21.5 x | 78.7 x | 32.5 x | 19.8 x | 15.6 x | 12.1 x |
| Yield | 1.32% | 0.27% | 1.18% | - | - | 0.55% | 1.21% | 1.39% |
| Capitalization / Revenue | 0.69 x | 0.41 x | 0.44 x | 0.33 x | 0.68 x | 0.41 x | 0.39 x | 0.37 x |
| EV / Revenue | 0.61 x | 0.41 x | 0.43 x | 0.41 x | 0.71 x | 0.4 x | 0.36 x | 0.29 x |
| EV / EBITDA | 8.34 x | 8.79 x | 6.4 x | 4.69 x | 10.4 x | 6.6 x | 4.43 x | 2.97 x |
| EV / FCF | - | - | - | - | - | 7.2 x | 72.9 x | 57.6 x |
| FCF Yield | - | - | - | - | - | 13.9% | 1.37% | 1.74% |
| Price to Book | 3.95 x | 2.63 x | 2.63 x | 1.7 x | 3.09 x | 1.93 x | 1.99 x | 1.71 x |
| Nbr of stocks (in thousands) | 960,000 | 960,000 | 953,436 | 1,020,394 | 1,019,815 | 1,019,815 | 1,019,815 | - |
| Reference price 2 | 16.55 | 11.11 | 12.69 | 10.23 | 20.83 | 16.64 | 16.64 | 16.64 |
| Announcement Date | 4/3/19 | 4/29/20 | 4/26/21 | 4/26/22 | 3/9/23 | 3/6/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 23,025 | 25,922 | 27,503 | 31,359 | 31,392 | 36,279 | 43,030 | 46,214 |
| EBITDA 1 | 1,694 | 1,195 | 1,855 | 2,759 | 2,136 | 2,209 | 3,490 | 4,443 |
| EBIT 1 | 893.4 | 414.4 | 713.2 | 173.4 | 780.2 | 916.9 | 1,305 | 1,711 |
| Operating Margin | 3.88% | 1.6% | 2.59% | 0.55% | 2.49% | 2.53% | 3.03% | 3.7% |
| Earnings before Tax (EBT) 1 | 897 | 413.7 | 736.2 | 171.2 | 784.6 | 914.7 | 1,348 | 1,727 |
| Net income 1 | 700.4 | 323.6 | 564.4 | 142.9 | 648.8 | 745.7 | 1,099 | 1,414 |
| Net margin | 3.04% | 1.25% | 2.05% | 0.46% | 2.07% | 2.06% | 2.55% | 3.06% |
| EPS 2 | 0.7400 | 0.3400 | 0.5900 | 0.1300 | 0.6400 | 0.7300 | 1.069 | 1.376 |
| Free Cash Flow 1 | - | - | - | - | - | 2,025 | 212 | 229 |
| FCF margin | - | - | - | - | - | 5.58% | 0.49% | 0.5% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 91.66% | 6.07% | 5.15% |
| FCF Conversion (Net income) | - | - | - | - | - | 271.49% | 19.28% | 16.19% |
| Dividend per Share 2 | 0.2190 | 0.0300 | 0.1500 | - | - | 0.0790 | 0.2022 | 0.2306 |
| Announcement Date | 4/3/19 | 4/29/20 | 4/26/21 | 4/26/22 | 3/9/23 | 3/6/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 |
|---|---|---|---|---|---|
| Net sales | - | - | - | - | - |
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income 1 | 15.66 | 115 | -79.6 | 173.8 | 94.21 |
| Net margin | - | - | - | - | - |
| EPS | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 8/26/21 | 4/26/22 | 4/26/22 | 8/24/22 | 8/24/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 2,493 | 902 | - | - | - |
| Net Cash position 1 | 1,755 | 156 | 218 | - | - | 179 | 1,505 | 3,784 |
| Leverage (Debt/EBITDA) | - | - | - | 0.9037 x | 0.4223 x | - | - | - |
| Free Cash Flow 1 | - | - | - | - | - | 2,025 | 212 | 229 |
| ROE (net income / shareholders' equity) | 18.8% | 7.88% | 13.1% | 2.55% | 9.67% | 10.2% | 13.1% | 14.5% |
| ROA (Net income/ Total Assets) | 9.5% | 3.73% | 5.86% | 1.1% | 4.2% | 4.57% | 6.1% | 7.06% |
| Assets 1 | 7,371 | 8,667 | 9,634 | 12,931 | 15,462 | 16,312 | 18,023 | 20,031 |
| Book Value Per Share 2 | 4.200 | 4.220 | 4.820 | 6.030 | 6.740 | 7.480 | 8.360 | 9.720 |
| Cash Flow per Share 2 | 1.650 | 0.6900 | 1.850 | 2.340 | 3.510 | 3.180 | 3.910 | 3.520 |
| Capex 1 | 804 | 1,478 | 1,979 | 2,990 | 1,522 | 1,243 | 2,145 | 1,716 |
| Capex / Sales | 3.49% | 5.7% | 7.2% | 9.53% | 4.85% | 3.43% | 4.98% | 3.71% |
| Announcement Date | 4/3/19 | 4/29/20 | 4/26/21 | 4/26/22 | 3/9/23 | 3/6/24 | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
16.64
CNY
Average target price
18.76
CNY
Spread / Average Target
+12.76%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +15.00% | 2.35B | |
| -10.27% | 24.37B | |
| -1.36% | 17.17B | |
| +16.01% | 16.58B | |
| +29.21% | 7.69B | |
| -8.56% | 2.18B | |
| +17.46% | 1.91B | |
| -0.19% | 1.17B | |
| +26.36% | 672M | |
| -24.82% | 478M |
- Stock Market
- Equities
- 603056 Stock
- Financials DEPPON LOGISTICS Co., LTD.
