Stock 1282 RENZE HARVEST INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Renze Harvest International Limited

Equities

1282

KYG3997H1386

Industrial Machinery & Equipment

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
0.127 HKD -1.55% Intraday chart for Renze Harvest International Limited +10.43% +19.81%
Mar. 28 Renze Harvest International Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 27 Renze Harvest International Limited Provides Earning Guidance for Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 16,042 12,418 8,936 10,284 6,278 682.7
Enterprise Value (EV) 1 13,423 12,175 17,428 21,907 7,402 1,461
P/E ratio 16.7 x 18.5 x 11.8 x -46.5 x -33.2 x -1.24 x
Yield 0.78% 0.42% - - - -
Capitalization / Revenue 5.68 x 7.85 x 0.82 x 1.31 x 2.4 x 0.84 x
EV / Revenue 4.75 x 7.69 x 1.6 x 2.8 x 2.83 x 1.8 x
EV / EBITDA 20 x 54.7 x 12.8 x -5,511 x -24.7 x -3.28 x
EV / FCF 32 x -39.6 x -2.46 x -6.42 x 0.8 x 2 x
FCF Yield 3.12% -2.52% -40.7% -15.6% 125% 50.1%
Price to Book 2.21 x 1.97 x 1.16 x 1.3 x 1.06 x 0.14 x
Nbr of stocks (in thousands) 1,233,967 1,293,490 1,489,376 1,558,235 1,569,376 1,569,376
Reference price 2 13.00 9.600 6.000 6.600 4.000 0.4350
Announcement Date 4/10/18 4/29/19 4/28/20 4/29/21 4/29/22 5/11/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,825 1,583 10,888 7,826 2,615 811.4
EBITDA 1 669.9 222.6 1,359 -3.975 -299.4 -445.3
EBIT 1 630.3 197.8 1,292 -76.33 -356.3 -457.2
Operating Margin 22.31% 12.5% 11.86% -0.98% -13.63% -56.35%
Earnings before Tax (EBT) 1 1,055 809.5 1,659 -674.2 -12.49 -508
Net income 1 869.2 670.8 684.3 -217.3 -189 -551.5
Net margin 30.76% 42.39% 6.28% -2.78% -7.23% -67.97%
EPS 2 0.7792 0.5198 0.5093 -0.1420 -0.1204 -0.3520
Free Cash Flow 1 419.2 -307.4 -7,091 -3,414 9,274 731.8
FCF margin 14.84% -19.42% -65.12% -43.62% 354.67% 90.19%
FCF Conversion (EBITDA) 62.58% - - - - -
FCF Conversion (Net income) 48.24% - - - - -
Dividend per Share 2 0.1020 0.0400 - - - -
Announcement Date 4/10/18 4/29/19 4/28/20 4/29/21 4/29/22 5/11/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - 8,492 11,623 1,125 779
Net Cash position 1 2,618 243 - - - -
Leverage (Debt/EBITDA) - - 6.248 x -2,924 x -3.757 x -1.749 x
Free Cash Flow 1 419 -307 -7,091 -3,414 9,274 732
ROE (net income / shareholders' equity) 13.8% 9.17% 12% -5.37% -1.35% -9.39%
ROA (Net income/ Total Assets) 4.39% 1.14% 4.01% -0.15% -1.04% -3.21%
Assets 1 19,821 58,984 17,046 142,460 18,248 17,201
Book Value Per Share 2 5.870 4.870 5.160 5.080 3.780 3.060
Cash Flow per Share 2 1.810 0.7000 0.8900 1.100 0.4700 0.3100
Capex 1 34.9 10.2 24.3 45.1 35.9 11.8
Capex / Sales 1.24% 0.64% 0.22% 0.58% 1.37% 1.45%
Announcement Date 4/10/18 4/29/19 4/28/20 4/29/21 4/29/22 5/11/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Industrial Machinery & Equipment Wholesale

1st Jan change Capi.
RENZE HARVEST INTERNATIONAL LIMITED Stock Renze Harvest International Limited
+19.81% 43.52M
FASTENAL COMPANY Stock Fastenal Company
+5.26% 38.9B
APPLIED INDUSTRIAL TECHNOLOGIES, INC. Stock Applied Industrial Technologies, Inc.
+4.60% 7.07B
DIPLOMA PLC Stock Diploma PLC
+1.01% 6.09B
MSC INDUSTRIAL DIRECT CO., INC. Stock MSC Industrial Direct Co., Inc.
-10.17% 5.14B
DISTRIBUTION SOLUTIONS GROUP, INC. Stock Distribution Solutions Group, Inc.
+2.41% 1.54B
DNOW INC. Stock DNOW Inc.
+22.70% 1.54B
BUFAB AB Stock Bufab AB
-12.37% 1.17B
TRUSCO NAKAYAMA CORPORATION Stock Trusco Nakayama Corporation
+4.74% 1.09B
BEIJING ORIENTAL JICHENG CO., LTD. Stock Beijing Oriental Jicheng Co., Ltd.
-4.41% 1.01B
Industrial Machinery & Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 1282 Stock
  4. Financials Renze Harvest International Limited