SUNING.COM CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.52 CNY | +1.33% |
|
+0.66% | -14.12% |
| Apr. 01 | Suning.com's 2023 Loss Narrows 75% Despite 12% Revenue Drop | MT |
| Mar. 29 | Suning.com Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 93,275 | 70,350 | 37,593 | 20,811 | 16,299 | 13,928 | - | - |
| Enterprise Value (EV) 1 | 102,200 | 86,393 | 63,461 | 20,811 | 16,299 | 13,928 | 13,928 | 13,928 |
| P/E ratio | 9.45 x | -16.8 x | -0.89 x | -1.27 x | -3.93 x | -10.6 x | 28.7 x | 11.7 x |
| Yield | 0.49% | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.35 x | 0.28 x | 0.27 x | 0.29 x | 0.26 x | 0.2 x | 0.18 x | 0.15 x |
| EV / Revenue | 0.35 x | 0.28 x | 0.27 x | 0.29 x | 0.26 x | 0.2 x | 0.18 x | 0.15 x |
| EV / EBITDA | 5.07 x | -24 x | -0.77 x | -1.18 x | -6.89 x | 5.69 x | 3.8 x | 3.11 x |
| EV / FCF | -3,467,861 x | -9,698,168 x | -4,266,613 x | - | - | - | - | - |
| FCF Yield | -0% | -0% | -0% | - | - | - | - | - |
| Price to Book | 1.07 x | 0.93 x | 1.19 x | - | - | - | - | - |
| Nbr of stocks (in thousands) | 9,226,033 | 9,124,551 | 9,124,551 | 9,208,558 | 9,208,558 | 9,163,286 | - | - |
| Reference price 2 | 10.11 | 7.710 | 4.120 | 2.260 | 1.770 | 1.520 | 1.520 | 1.520 |
| Announcement Date | 3/13/20 | 2/26/21 | 4/29/22 | 4/28/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 269,229 | 252,296 | 138,904 | 71,374 | 62,627 | 68,861 | 78,915 | 90,448 |
| EBITDA 1 | 18,401 | -2,925 | -48,612 | -17,628 | -2,367 | 2,448 | 3,661 | 4,478 |
| EBIT 1 | 14,672 | -6,864 | -51,675 | -19,368 | -3,925 | 882.3 | 2,211 | 3,076 |
| Operating Margin | 5.45% | -2.72% | -37.2% | -27.14% | -6.27% | 1.28% | 2.8% | 3.4% |
| Earnings before Tax (EBT) 1 | 14,595 | -6,901 | -52,073 | -19,552 | -4,208 | -1,365 | 591.7 | 1,551 |
| Net income 1 | 9,843 | -4,275 | -43,265 | -16,220 | -4,090 | -1,337 | 492.3 | 1,210 |
| Net margin | 3.66% | -1.69% | -31.15% | -22.73% | -6.53% | -1.94% | 0.62% | 1.34% |
| EPS 2 | 1.070 | -0.4600 | -4.650 | -1.780 | -0.4500 | -0.1436 | 0.0529 | 0.1300 |
| Free Cash Flow | -26,897 | -7,254 | -8,811 | - | - | - | - | - |
| FCF margin | -9.99% | -2.88% | -6.34% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | 0.0500 | - | - | - | - | - | - | - |
| Announcement Date | 3/13/20 | 2/26/21 | 4/29/22 | 4/28/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 8,925 | 16,042 | 25,868 | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.485 x | -5.484 x | -0.5321 x | - | - | - | - | - |
| Free Cash Flow | -26,897 | -7,254 | -8,811 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 11.8% | -5.08% | -79.4% | -67.6% | -29.8% | -12.1% | 4.35% | 9.56% |
| ROA (Net income/ Total Assets) | 5.03% | -1.9% | -22.6% | - | - | - | - | - |
| Assets 1 | 195,623 | 224,511 | 191,402 | - | - | - | - | - |
| Book Value Per Share | 9.440 | 8.260 | 3.450 | - | - | - | - | - |
| Cash Flow per Share | -1.920 | -0.1700 | -0.6900 | - | - | - | - | - |
| Capex | 9,032 | 5,632 | 2,381 | - | - | - | - | - |
| Capex / Sales | 3.35% | 2.23% | 1.71% | - | - | - | - | - |
| Announcement Date | 3/13/20 | 2/26/21 | 4/29/22 | 4/28/23 | 3/29/24 | - | - | - |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.52
CNY
Average target price
2.1
CNY
Spread / Average Target
+38.16%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.12% | 1.92B | |
| +2.33% | 1.97B | |
| +14.42% | 1.68B | |
| +7.78% | 761M | |
| -3.20% | 535M | |
| +0.47% | 537M | |
| +6.55% | 478M | |
| +3.62% | 417M | |
| +1.02% | 386M | |
| -0.59% | 257M |
- Stock Market
- Equities
- 002024 Stock
- Financials Suning.com Co., Ltd.
