SHANGHAI EMPEROR OF CLEANING HI-TECH CO., LTD Financials Shanghai Emperor of Cleaning Hi-Tech Co., Ltd
Equities
603200
CNE100002X34
Water Utilities
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.62 CNY | +0.51% |
|
-0.73% | +1.55% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,949 | 2,876 | 2,865 | 3,715 | 3,792 | - |
| Enterprise Value (EV) 1 | 1,949 | 2,876 | 2,865 | 3,715 | 3,792 | 3,792 |
| P/E ratio | 48.1 x | 69.5 x | 69 x | 95.2 x | 43.2 x | 20.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.34 x | - | 4.74 x | 6.86 x | 4.81 x | 2.94 x |
| EV / Revenue | 3.34 x | - | 4.74 x | 6.86 x | 4.81 x | 2.94 x |
| EV / EBITDA | 39 x | - | 51.1 x | 57.5 x | 31.1 x | 15.5 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 2.52 x | - | 3.27 x | 4.04 x | 3.74 x | 3.22 x |
| Nbr of stocks (in thousands) | 174,747 | 172,909 | 172,909 | 174,487 | 175,396 | - |
| Reference price 2 | 11.15 | 16.63 | 16.57 | 21.29 | 21.62 | 21.62 |
| Announcement Date | 4/27/20 | 4/26/22 | 2/27/23 | 3/18/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 583.6 | - | 605 | 541.4 | 788 | 1,288 |
| EBITDA 1 | 50.02 | - | 56.1 | 64.59 | 122 | 244 |
| EBIT 1 | 41.72 | - | 40.81 | 39.96 | 98 | 214 |
| Operating Margin | 7.15% | - | 6.75% | 7.38% | 12.44% | 16.61% |
| Earnings before Tax (EBT) 1 | 46.42 | - | 43.04 | 44.07 | 101 | 217 |
| Net income 1 | 40.65 | 41.03 | 42.27 | 38.97 | 88 | 181 |
| Net margin | 6.97% | - | 6.99% | 7.2% | 11.17% | 14.05% |
| EPS 2 | 0.2319 | 0.2391 | 0.2400 | 0.2237 | 0.5000 | 1.040 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/27/20 | 4/26/22 | 2/27/23 | 3/18/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.37% | - | 4.98% | 4.32% | 8.7% | 15.5% |
| ROA (Net income/ Total Assets) | - | - | - | 2.74% | 4.9% | 7% |
| Assets 1 | - | - | - | 1,422 | 1,796 | 2,586 |
| Book Value Per Share 2 | 4.430 | - | 5.070 | 5.270 | 5.780 | 6.710 |
| Cash Flow per Share | 0.2700 | - | 0.5700 | - | - | - |
| Capex 1 | 28.5 | - | - | 52.9 | 90 | 80 |
| Capex / Sales | 4.89% | - | - | 9.78% | 11.42% | 6.21% |
| Announcement Date | 4/27/20 | 4/26/22 | 2/27/23 | 3/18/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
21.62
CNY
Average target price
27
CNY
Spread / Average Target
+24.88%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +1.55% | 523M | |
| -10.58% | 3.36B | |
| +12.14% | 1.73B | |
| +6.85% | 1.15B | |
| +0.86% | 942M | |
| -9.60% | 599M | |
| -8.92% | 562M | |
| -14.10% | 547M | |
| -19.81% | 523M | |
| +2.79% | 515M |
- Stock Market
- Equities
- 603200 Stock
- Financials Shanghai Emperor of Cleaning Hi-Tech Co., Ltd
