Stock 603683 SHANGHAI SMITH ADHESIVE NEW MATERIAL CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Smith Adhesive New Material Co.,Ltd

Equities

603683

CNE100002V77

Specialty Chemicals

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
9.21 CNY +3.48% Intraday chart for Shanghai Smith Adhesive New Material Co.,Ltd +12.32% -18.21%
Apr. 24 Shanghai Smith Adhesive New Material Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 16 Smith Adhesive to Transfer Land for 37.6 Million Yuan MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,752 1,720 1,618 2,522 1,724 2,914
Enterprise Value (EV) 1 1,842 1,955 1,796 2,750 1,958 3,015
P/E ratio 76.9 x 452 x 10.4 x 76.5 x 265 x 46.9 x
Yield 0.36% 0.87% 0.39% 0.4% 1.16% -
Capitalization / Revenue 1.99 x 1.85 x 1.56 x 1.81 x 1.22 x 1.87 x
EV / Revenue 2.09 x 2.1 x 1.73 x 1.97 x 1.38 x 1.93 x
EV / EBITDA 31.6 x 53.7 x 15.1 x 23.2 x 17.5 x 18.5 x
EV / FCF -9.18 x -55.2 x -30.7 x -47.2 x -70.9 x -60.1 x
FCF Yield -10.9% -1.81% -3.26% -2.12% -1.41% -1.66%
Price to Book 2.21 x 2.18 x 1.8 x 2.62 x 1.78 x 2.62 x
Nbr of stocks (in thousands) 212,806 212,806 212,806 219,755 217,155 258,791
Reference price 2 8.232 8.083 7.601 11.48 7.940 11.26
Announcement Date 4/17/19 4/27/20 4/19/21 3/30/22 4/28/23 4/24/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 880.9 931.4 1,039 1,395 1,414 1,559
EBITDA 1 58.37 36.37 118.9 118.8 111.7 162.7
EBIT 1 29.35 -5.067 69.01 58.13 51.85 93.99
Operating Margin 3.33% -0.54% 6.64% 4.17% 3.67% 6.03%
Earnings before Tax (EBT) 1 26.42 -7.573 187.7 37.33 22.53 66.77
Net income 1 22.97 3.47 155.5 31.68 5.815 56.57
Net margin 2.61% 0.37% 14.97% 2.27% 0.41% 3.63%
EPS 2 0.1071 0.0179 0.7321 0.1500 0.0300 0.2400
Free Cash Flow 1 -200.8 -35.4 -58.52 -58.28 -27.62 -50.17
FCF margin -22.79% -3.8% -5.63% -4.18% -1.95% -3.22%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.0298 0.0705 0.0298 0.0458 0.0920 -
Announcement Date 4/17/19 4/27/20 4/19/21 3/30/22 4/28/23 4/24/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 90.6 234 178 228 234 101
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.552 x 6.445 x 1.501 x 1.921 x 2.094 x 0.6216 x
Free Cash Flow 1 -201 -35.4 -58.5 -58.3 -27.6 -50.2
ROE (net income / shareholders' equity) 3.18% 0.42% 17.1% 3.34% 2.76% 5.86%
ROA (Net income/ Total Assets) 1.47% -0.22% 2.73% 2.13% 1.8% 2.96%
Assets 1 1,557 -1,555 5,701 1,488 323.1 1,910
Book Value Per Share 2 3.720 3.720 4.230 4.390 4.460 4.300
Cash Flow per Share 2 0.7400 0.7900 1.130 0.9700 0.8800 0.9500
Capex 1 161 207 76.5 111 97.5 153
Capex / Sales 18.25% 22.27% 7.36% 7.95% 6.89% 9.81%
Announcement Date 4/17/19 4/27/20 4/19/21 3/30/22 4/28/23 4/24/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Adhesive & Epoxy

1st Jan change Capi.
SHANGHAI SMITH ADHESIVE NEW MATERIAL CO.,LTD Stock Shanghai Smith Adhesive New Material Co.,Ltd
-18.21% 318M
HENKEL AG & CO. KGAA Stock Henkel AG & Co. KGaA
+1.02% 30.94B
LINTEC CORPORATION Stock LINTEC Corporation
+12.18% 1.34B
SHANDONG DONGYUE ORGANOSILICON MATERIALS CO., LTD. Stock Shandong Dongyue Organosilicon Materials Co., Ltd.
-4.82% 1.28B
NAN PAO RESINS CHEMICAL CO., LTD. Stock Nan Pao Resins Chemical Co., Ltd.
+24.02% 1.27B
JIANGSU HHCK ADVANCED MATERIALS CO.,LTD Stock Jiangsu HHCK Advanced Materials Co.,Ltd
-20.78% 770M
EPOXY BASE ELECTRONIC MATERIAL CORPORATION LIMITED Stock Epoxy Base Electronic Material Corporation Limited
-22.13% 742M
CHENGDU GUIBAO SCIENCE & TECHNOLOGY CO.,LTD. Stock Chengdu Guibao Science & Technology Co.,Ltd.
-16.90% 713M
DARBOND TECHNOLOGY CO., LTD Stock Darbond Technology Co., Ltd
-31.97% 679M
HUBEI HUITIAN NEW MATERIALS CO., LTD. Stock Hubei Huitian New Materials Co., Ltd.
-19.26% 603M
Adhesive & Epoxy
  1. Stock Market
  2. Equities
  3. 603683 Stock
  4. Financials Shanghai Smith Adhesive New Material Co.,Ltd