Financials Hunan Hengguang Technology Co., Ltd.

Equities

301118

CNE100004YK6

Commodity Chemicals

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-27 pm EDT 5-day change 1st Jan Change
16.45 CNY -1.67% Intraday chart for Hunan Hengguang Technology Co., Ltd. -9.91% -32.66%

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 6,619 3,223 2,606
Enterprise Value (EV) 1 5,837 2,692 2,398
P/E ratio 21.1 x 16 x -69.4 x
Yield 1.21% 1.66% -
Capitalization / Revenue 7.09 x 2.98 x 2.78 x
EV / Revenue 6.26 x 2.49 x 2.56 x
EV / EBITDA 20.3 x 11.9 x 107 x
EV / FCF 65.5 x -49.6 x -18.8 x
FCF Yield 1.53% -2.01% -5.31%
Price to Book 4.89 x 2.18 x 1.88 x
Nbr of stocks (in thousands) 106,670 106,670 106,670
Reference price 2 62.05 30.21 24.43
Announcement Date 4/19/22 4/13/23 4/24/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 658.5 606.5 636.6 933.1 1,080 936.4
EBITDA 1 168.1 143.5 145.3 287.2 225.3 22.31
EBIT 1 136 114.3 117.6 257.8 194.1 -56.19
Operating Margin 20.65% 18.85% 18.47% 27.63% 17.98% -6%
Earnings before Tax (EBT) 1 144.5 113.4 118.3 271.2 224.3 -51.52
Net income 1 129.5 100.5 106.2 241.6 201.5 -37.55
Net margin 19.66% 16.57% 16.68% 25.89% 18.66% -4.01%
EPS 2 1.618 1.250 1.330 2.938 1.889 -0.3520
Free Cash Flow 1 -56.7 52.51 -17.98 89.15 -54.23 -127.3
FCF margin -8.61% 8.66% -2.82% 9.55% -5.02% -13.6%
FCF Conversion (EBITDA) - 36.6% - 31.04% - -
FCF Conversion (Net income) - 52.25% - 36.9% - -
Dividend per Share 2 0.4000 - - 0.7500 0.5000 -
Announcement Date 4/24/19 4/24/20 2/24/21 4/19/22 4/13/23 4/24/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 72 107 64 782 531 208
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -56.7 52.5 -18 89.2 -54.2 -127
ROE (net income / shareholders' equity) 32.4% 20.2% 19% 24.7% 14.2% -2.98%
ROA (Net income/ Total Assets) 16.4% 11% 10.5% 13.8% 6.72% -1.6%
Assets 1 789.8 917.2 1,006 1,746 3,000 2,353
Book Value Per Share 2 5.590 6.420 7.170 12.70 13.80 13.00
Cash Flow per Share 2 0.7400 1.430 1.260 1.600 1.850 1.480
Capex 1 109 50.2 61.2 87.3 366 328
Capex / Sales 16.49% 8.27% 9.61% 9.35% 33.9% 34.98%
Announcement Date 4/24/19 4/24/20 2/24/21 4/19/22 4/13/23 4/24/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 301118 Stock
  4. Financials Hunan Hengguang Technology Co., Ltd.