Stock 603737 SKSHU PAINT CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials SKSHU Paint Co.,Ltd.

Equities

603737

CNE1000027D7

Commodity Chemicals

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
34.07 CNY -1.13% Intraday chart for SKSHU Paint Co.,Ltd. +5.51% -28.44%
Apr. 19 SKSHU Paint Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 02 Skshu Paint, Subsidiary Obtains Government Grants Worth 79.7 Million Yuan MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,814 40,201 52,381 42,850 25,091 17,955 - -
Enterprise Value (EV) 1 15,299 40,644 55,076 45,473 26,927 20,625 20,380 20,471
P/E ratio 37 x 79.3 x -125 x 129 x 144 x 31.9 x 17.4 x 19.5 x
Yield 0.82% 0.38% - - 0.34% 1.42% 1.82% 1.76%
Capitalization / Revenue 2.48 x 4.9 x 4.58 x 3.78 x 2.01 x 1.29 x 1.03 x 1 x
EV / Revenue 2.56 x 4.96 x 4.82 x 4.01 x 2.16 x 1.48 x 1.17 x 1.14 x
EV / EBITDA 25 x 55 x -147 x 73.8 x 44.5 x 16.2 x 9.45 x 10.3 x
EV / FCF - - -31.1 x 2,173 x 33.7 x 56.4 x 19.8 x 18.7 x
FCF Yield - - -3.22% 0.05% 2.97% 1.77% 5.05% 5.34%
Price to Book 8.71 x 16.2 x 27 x 18.9 x 10.3 x 6.16 x 4.1 x 4.38 x
Nbr of stocks (in thousands) 504,038 520,091 527,012 527,012 527,012 527,012 - -
Reference price 2 29.39 77.30 99.39 81.31 47.61 34.07 34.07 34.07
Announcement Date 4/9/20 1/14/21 4/29/22 4/28/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,972 8,200 11,429 11,338 12,476 13,964 17,384 17,934
EBITDA 1 612 739.5 -373.4 616.3 604.8 1,275 2,156 1,979
EBIT 1 520 609.6 -566.2 333.9 205.2 683.1 1,225 1,104
Operating Margin 8.71% 7.43% -4.95% 2.94% 1.64% 4.89% 7.05% 6.16%
Earnings before Tax (EBT) 1 502.3 583.4 -573.5 320.9 190.1 607.7 1,149 1,017
Net income 1 406.1 501.8 -416.9 329.5 173.5 562.6 1,030 919.5
Net margin 6.8% 6.12% -3.65% 2.91% 1.39% 4.03% 5.92% 5.13%
EPS 2 0.7945 0.9745 -0.7929 0.6286 0.3300 1.068 1.954 1.746
Free Cash Flow 1 - - -1,773 20.92 799.5 366 1,030 1,094
FCF margin - - -15.51% 0.18% 6.41% 2.62% 5.92% 6.1%
FCF Conversion (EBITDA) - - - 3.4% 132.19% 28.71% 47.77% 55.28%
FCF Conversion (Net income) - - - 6.35% 460.7% 65.05% 100.04% 118.97%
Dividend per Share 2 0.2405 0.2908 - - 0.1600 0.4855 0.6213 0.5986
Announcement Date 4/9/20 1/14/21 4/29/22 4/28/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 3,523 1,698 3,009 - 3,240 3,392 2,053 3,683 5,736 3,674 3,065 2,066 3,503 4,028 3,857 - -
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 -633.5 -55.8 145.1 - 245.5 -0.9063 45.33 356.7 - 294.4 -491.1 - 171.1 469.3 -9.097 - -
Operating Margin -17.98% -3.29% 4.82% - 7.58% -0.03% 2.21% 9.68% - 8.01% -16.02% - 4.88% 11.65% -0.24% - -
Earnings before Tax (EBT) 1 -637.6 - - - - -6.809 - 350.2 - 293.6 -499.8 - 2.337 539.2 125.7 - -
Net income 1 -480.9 - 134.6 95.87 - 28.85 - 284.1 310.6 244 -381 47.08 -12.13 328 280.4 - -
Net margin -13.65% - 4.47% - - 0.85% - 7.72% 5.41% 6.64% -12.43% 2.28% -0.35% 8.14% 7.27% - -
EPS 2 -0.9143 -0.0714 0.2500 - 0.3929 0.0571 0.0500 0.3714 - 0.4600 -0.7200 - 0.1635 0.5062 0.2560 - -
Dividend per Share 2 - - - - - - - - - - - - - - 0.3662 - -
Announcement Date 4/29/22 4/29/22 8/30/22 8/30/22 10/28/22 4/28/23 4/28/23 7/30/23 7/30/23 10/13/23 4/19/24 4/19/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 485 444 2,695 2,623 1,836 2,670 2,424 2,516
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7918 x 0.5998 x -7.216 x 4.257 x 3.036 x 2.095 x 1.124 x 1.271 x
Free Cash Flow 1 - - -1,773 20.9 800 366 1,030 1,094
ROE (net income / shareholders' equity) 23.6% 25.1% -18.7% 15.6% 7.36% 23.3% 27.4% 25.2%
ROA (Net income/ Total Assets) 9.19% 6.8% -3.31% 2.52% - 4.82% 5.98% 5.52%
Assets 1 4,420 7,384 12,606 13,064 - 11,669 17,229 16,663
Book Value Per Share 2 3.370 4.760 3.690 4.310 4.640 5.530 8.300 7.780
Cash Flow per Share 2 0.7800 0.8700 0.9200 1.810 2.670 2.970 3.060 3.700
Capex 1 689 850 2,257 935 609 621 679 681
Capex / Sales 11.53% 10.36% 19.75% 8.25% 4.88% 4.45% 3.9% 3.8%
Announcement Date 4/9/20 1/14/21 4/29/22 4/28/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SKSHU Paint Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
34.07 CNY
Average target price
43.26 CNY
Spread / Average Target
+26.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Paint & Coating

1st Jan change Capi.
SKSHU PAINT CO.,LTD. Stock SKSHU Paint Co.,Ltd.
-28.44% 2.48B
THE SHERWIN-WILLIAMS COMPANY Stock The Sherwin-Williams Company
-2.39% 77.23B
ASIAN PAINTS LIMITED Stock Asian Paints Limited
-14.08% 34.2B
PPG INDUSTRIES, INC. Stock PPG Industries, Inc.
-11.57% 31.13B
NIPPON PAINT HOLDINGS CO., LTD. Stock Nippon Paint Holdings Co., Ltd.
-7.15% 16.16B
RPM INTERNATIONAL INC. Stock RPM International Inc.
-2.96% 13.95B
AKZO NOBEL N.V. Stock Akzo Nobel N.V.
-16.71% 11.26B
BERGER PAINTS INDIA LIMITED Stock Berger Paints India Limited
-14.14% 7.3B
KANSAI PAINT CO., LTD. Stock Kansai Paint Co., Ltd.
-14.01% 2.83B
KANSAI NEROLAC PAINTS LIMITED Stock Kansai Nerolac Paints Limited
-11.34% 2.76B
Paint & Coating
  1. Stock Market
  2. Equities
  3. 603737 Stock
  4. Financials SKSHU Paint Co.,Ltd.