Financials Guangdong SACA Precision Manufacturing Co., Ltd.

Equities

300464

CNE1000020J9

Department Stores

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
4.03 CNY +5.22% Intraday chart for Guangdong SACA Precision Manufacturing Co., Ltd. +18.18% -33.06%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,612 5,293 6,512 2,942 2,229 2,833
Enterprise Value (EV) 1 1,763 5,367 7,028 3,461 2,555 2,991
P/E ratio 780 x 31.1 x 30.8 x -1.93 x -8.16 x -31.9 x
Yield - 0.57% 0.33% - - -
Capitalization / Revenue 2.27 x 1.52 x 1.18 x 0.8 x 0.95 x 1.74 x
EV / Revenue 2.48 x 1.54 x 1.27 x 0.95 x 1.09 x 1.84 x
EV / EBITDA 29.9 x 22.1 x 15.4 x -4.88 x -14.6 x 36 x
EV / FCF 1.66 x -4.92 x -9.9 x 6.9 x 4.49 x -8.65 x
FCF Yield 60.1% -20.3% -10.1% 14.5% 22.2% -11.6%
Price to Book 3.16 x 2.94 x 3.29 x 6.34 x 14.5 x 5.01 x
Nbr of stocks (in thousands) 206,675 353,122 353,122 353,122 369,122 470,610
Reference price 2 7.800 14.99 18.44 8.330 6.040 6.020
Announcement Date 4/24/19 4/29/20 4/22/21 4/25/22 4/23/23 4/22/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 711.1 3,491 5,523 3,660 2,351 1,626
EBITDA 1 58.95 243 455.1 -709.3 -174.7 83.18
EBIT 1 6.939 168.2 371.9 -803.2 -267.1 -12.07
Operating Margin 0.98% 4.82% 6.73% -21.95% -11.36% -0.74%
Earnings before Tax (EBT) 1 4.755 167.9 269.7 -1,585 -259.3 -79.44
Net income 1 2.044 148.6 211.7 -1,524 -260.1 -76.09
Net margin 0.29% 4.25% 3.83% -41.63% -11.06% -4.68%
EPS 2 0.0100 0.4820 0.5996 -4.315 -0.7400 -0.1888
Free Cash Flow 1 1,060 -1,090 -710.2 501.7 568.4 -345.7
FCF margin 149.1% -31.22% -12.86% 13.71% 24.18% -21.27%
FCF Conversion (EBITDA) 1,798.81% - - - - -
FCF Conversion (Net income) 51,874.05% - - - - -
Dividend per Share - 0.0850 0.0600 - - -
Announcement Date 4/24/19 4/29/20 4/22/21 4/25/22 4/23/23 4/22/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 151 74 517 519 325 158
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.558 x 0.3047 x 1.135 x -0.7322 x -1.863 x 1.9 x
Free Cash Flow 1 1,060 -1,090 -710 502 568 -346
ROE (net income / shareholders' equity) 0.68% 12.8% 11.9% -123% -79.4% -19.6%
ROA (Net income/ Total Assets) 0.22% 3.33% 6.24% -15% -6.75% -0.35%
Assets 1 927 4,456 3,393 10,167 3,852 21,648
Book Value Per Share 2 2.470 5.100 5.600 1.310 0.4200 1.200
Cash Flow per Share 2 1.160 0.8400 0.8300 0.8500 0.7900 0.4300
Capex 1 87.4 118 151 66.9 40.3 22.4
Capex / Sales 12.29% 3.39% 2.73% 1.83% 1.72% 1.38%
Announcement Date 4/24/19 4/29/20 4/22/21 4/25/22 4/23/23 4/22/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300464 Stock
  4. Financials Guangdong SACA Precision Manufacturing Co., Ltd.