LONGXING CHEMICAL STOCK CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.28 CNY | +0.76% |
|
+6.67% | -23.14% |
| Apr. 30 | Longxing Chemical Stock Co., Ltd. Proposes Final Dividend for 2023 | CI |
| Apr. 29 | Longxing Chemical Stock Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,629 | 2,717 | 2,122 | 3,161 | 2,484 | 3,372 |
| Enterprise Value (EV) 1 | 4,166 | 3,043 | 2,552 | 3,733 | 3,194 | 4,480 |
| P/E ratio | 27.3 x | 142 x | 27.4 x | 18 x | 23.5 x | 30.2 x |
| Yield | 1.32% | - | - | 1.55% | - | - |
| Capitalization / Revenue | 1.18 x | 0.97 x | 0.92 x | 0.92 x | 0.54 x | 0.79 x |
| EV / Revenue | 1.35 x | 1.08 x | 1.11 x | 1.09 x | 0.7 x | 1.05 x |
| EV / EBITDA | 13.1 x | 16.3 x | 8.59 x | 9.81 x | 12.7 x | 15.3 x |
| EV / FCF | 36.8 x | 210 x | -20.1 x | -20.1 x | -22.8 x | -10.6 x |
| FCF Yield | 2.71% | 0.48% | -4.98% | -4.97% | -4.38% | -9.46% |
| Price to Book | 2.87 x | 2.2 x | 1.61 x | 2.1 x | 1.56 x | 1.95 x |
| Nbr of stocks (in thousands) | 480,000 | 480,000 | 480,000 | 490,820 | 490,820 | 490,820 |
| Reference price 2 | 7.560 | 5.660 | 4.420 | 6.440 | 5.060 | 6.870 |
| Announcement Date | 2/14/19 | 4/9/20 | 4/19/21 | 4/14/22 | 4/17/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,086 | 2,806 | 2,296 | 3,439 | 4,560 | 4,272 |
| EBITDA 1 | 318.1 | 186.9 | 297 | 380.4 | 251.3 | 293.6 |
| EBIT 1 | 194.9 | 62.16 | 169.5 | 259.5 | 144.2 | 196.8 |
| Operating Margin | 6.32% | 2.22% | 7.38% | 7.55% | 3.16% | 4.61% |
| Earnings before Tax (EBT) 1 | 154.1 | 22.96 | 97.31 | 195.1 | 114 | 126.3 |
| Net income 1 | 132.7 | 19.22 | 77.46 | 171.6 | 103.7 | 110.4 |
| Net margin | 4.3% | 0.69% | 3.37% | 4.99% | 2.27% | 2.58% |
| EPS 2 | 0.2765 | 0.0400 | 0.1614 | 0.3576 | 0.2152 | 0.2276 |
| Free Cash Flow 1 | 113.1 | 14.51 | -127.2 | -185.4 | -140 | -423.9 |
| FCF margin | 3.66% | 0.52% | -5.54% | -5.39% | -3.07% | -9.92% |
| FCF Conversion (EBITDA) | 35.55% | 7.76% | - | - | - | - |
| FCF Conversion (Net income) | 85.2% | 75.47% | - | - | - | - |
| Dividend per Share 2 | 0.1000 | - | - | 0.1000 | - | - |
| Announcement Date | 2/14/19 | 4/9/20 | 4/19/21 | 4/14/22 | 4/17/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 538 | 326 | 431 | 572 | 710 | 1,108 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.69 x | 1.743 x | 1.45 x | 1.505 x | 2.826 x | 3.773 x |
| Free Cash Flow 1 | 113 | 14.5 | -127 | -185 | -140 | -424 |
| ROE (net income / shareholders' equity) | 11.1% | 1.54% | 6.07% | 12.2% | 6.7% | 6.67% |
| ROA (Net income/ Total Assets) | 4.14% | 1.39% | 4.09% | 6.11% | 2.92% | 3.42% |
| Assets 1 | 3,206 | 1,379 | 1,893 | 2,811 | 3,552 | 3,224 |
| Book Value Per Share 2 | 2.640 | 2.580 | 2.740 | 3.070 | 3.240 | 3.520 |
| Cash Flow per Share 2 | 0.6600 | 0.8200 | 0.6400 | 0.3200 | 0.5600 | 0.8200 |
| Capex 1 | 88.3 | 115 | 26 | 39.6 | 162 | 415 |
| Capex / Sales | 2.86% | 4.11% | 1.13% | 1.15% | 3.54% | 9.72% |
| Announcement Date | 2/14/19 | 4/9/20 | 4/19/21 | 4/14/22 | 4/17/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.14% | 359M | |
| +18.51% | 30.49B | |
| +14.91% | 28.99B | |
| +34.38% | 6.89B | |
| +27.56% | 4.26B | |
| -9.57% | 3.69B | |
| +57.31% | 3.64B | |
| +19.91% | 3.11B | |
| +16.18% | 2.71B | |
| +15.68% | 2.7B |
- Stock Market
- Equities
- 002442 Stock
- Financials Longxing Chemical Stock Co., Ltd.