WONDERS INFORMATION CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.81 CNY | -1.36% |
|
+9.83% | -31.49% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,370 | 25,703 | 15,429 | 9,990 | 12,217 | 8,370 | - |
| Enterprise Value (EV) 1 | 17,370 | 27,320 | 15,429 | 12,222 | 12,217 | 8,370 | 8,370 |
| P/E ratio | -12.1 x | -19.7 x | 217 x | -35.1 x | -13.5 x | 32.3 x | 20.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 8.18 x | 8.54 x | - | - | 4.97 x | 1.77 x | 1.56 x |
| EV / Revenue | 8.18 x | 8.54 x | - | - | 4.97 x | 1.77 x | 1.56 x |
| EV / EBITDA | -15.8 x | -27.1 x | - | 8,210 x | -20.4 x | 14.8 x | 12.3 x |
| EV / FCF | - | 152,026,313 x | - | -47,577,700 x | - | - | - |
| FCF Yield | - | 0% | - | -0% | - | - | - |
| Price to Book | - | 17.6 x | - | - | 5.26 x | 2.36 x | 2.13 x |
| Nbr of stocks (in thousands) | 1,125,735 | 1,185,021 | 1,185,021 | 1,185,021 | 1,440,629 | 1,440,629 | - |
| Reference price 2 | 15.43 | 21.69 | 13.02 | 8.430 | 8.480 | 5.810 | 5.810 |
| Announcement Date | 2/28/20 | 4/25/21 | 4/28/22 | 4/24/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,125 | 3,008 | - | - | 2,459 | 4,716 | 5,354 |
| EBITDA 1 | -1,103 | -948.6 | - | 1.217 | -600.2 | 566 | 683 |
| EBIT 1 | -1,406 | -1,286 | - | -300.8 | -904.6 | 248 | 422 |
| Operating Margin | -66.2% | -42.76% | - | - | -36.8% | 5.26% | 7.88% |
| Earnings before Tax (EBT) 1 | -1,391 | -1,275 | - | -294.6 | -904 | 256 | 430 |
| Net income 1 | -1,397 | -1,292 | 69.24 | -289.9 | -898.6 | 254 | 406 |
| Net margin | -65.77% | -42.93% | - | - | -36.55% | 5.39% | 7.58% |
| EPS 2 | -1.274 | -1.100 | 0.0600 | -0.2400 | -0.6300 | 0.1800 | 0.2800 |
| Free Cash Flow | - | 169.1 | - | -210 | - | - | - |
| FCF margin | - | 5.62% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/28/20 | 4/25/21 | 4/28/22 | 4/24/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | 1,617 | - | 2,233 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -1.704 x | - | 1,835 x | - | - | - |
| Free Cash Flow | - | 169 | - | -210 | - | - | - |
| ROE (net income / shareholders' equity) | -47.5% | -65.4% | - | -20.5% | -34.4% | 7.2% | 10.3% |
| ROA (Net income/ Total Assets) | -18.1% | -17.7% | - | -5.55% | - | 3% | 4.5% |
| Assets 1 | 7,717 | 7,296 | - | 5,226 | - | 8,467 | 9,022 |
| Book Value Per Share 2 | - | 1.230 | - | - | 1.610 | 2.460 | 2.730 |
| Cash Flow per Share | 0.1500 | 0.2200 | - | - | - | - | - |
| Capex 1 | 409 | 88.5 | - | 261 | - | 52 | 52 |
| Capex / Sales | 19.27% | 2.94% | - | - | - | 1.1% | 0.97% |
| Announcement Date | 2/28/20 | 4/25/21 | 4/28/22 | 4/24/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
5.81
CNY
Average target price
17
CNY
Spread / Average Target
+192.60%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.49% | 1.17B | |
| -8.75% | 31.67B | |
| +1.28% | 15.31B | |
| -5.82% | 8.93B | |
| -0.36% | 7.51B | |
| +2.93% | 4.95B | |
| -45.08% | 4.54B | |
| +9.95% | 3B | |
| +10.34% | 2.45B | |
| -11.35% | 2.44B |
- Stock Market
- Equities
- 300168 Stock
- Financials Wonders Information Co., Ltd
