WUHAN SANZHEN INDUSTRY HOLDING CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.19 CNY | +1.14% |
|
+2.82% | -8.57% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,080 | 4,747 | 4,882 | 4,846 | 4,314 | 4,804 |
| Enterprise Value (EV) 1 | 8,722 | 10,626 | 11,406 | 13,793 | 14,836 | 16,890 |
| P/E ratio | 14.7 x | 19.1 x | 19.1 x | 12.2 x | 608 x | 33.9 x |
| Yield | 2.07% | 1.58% | 1.57% | 2.47% | - | 0.92% |
| Capitalization / Revenue | 2.81 x | 3.1 x | 2.97 x | 2.41 x | 1.49 x | 1.55 x |
| EV / Revenue | 6.01 x | 6.95 x | 6.94 x | 6.86 x | 5.13 x | 5.44 x |
| EV / EBITDA | 10.8 x | 12.3 x | 12 x | 15.3 x | 14.2 x | 16.4 x |
| EV / FCF | -8 x | -20.2 x | -6.12 x | -4.72 x | -8.26 x | -8.06 x |
| FCF Yield | -12.5% | -4.95% | -16.3% | -21.2% | -12.1% | -12.4% |
| Price to Book | 0.82 x | 0.92 x | 0.91 x | 0.85 x | 0.85 x | 0.92 x |
| Nbr of stocks (in thousands) | 709,570 | 709,570 | 709,570 | 709,570 | 709,570 | 709,570 |
| Reference price 2 | 5.750 | 6.690 | 6.880 | 6.830 | 6.080 | 6.770 |
| Announcement Date | 4/19/19 | 6/30/20 | 3/30/21 | 3/18/22 | 3/17/23 | 3/27/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,451 | 1,529 | 1,644 | 2,012 | 2,894 | 3,103 |
| EBITDA 1 | 806.2 | 864.5 | 951.7 | 900.9 | 1,046 | 1,031 |
| EBIT 1 | 453.2 | 465 | 511.6 | 300.4 | 387.1 | 273.7 |
| Operating Margin | 31.22% | 30.4% | 31.13% | 14.93% | 13.38% | 8.82% |
| Earnings before Tax (EBT) 1 | 308 | 288 | 301.1 | 453.5 | 15.1 | 193.6 |
| Net income 1 | 279.9 | 249.7 | 255.4 | 398.9 | 4.358 | 144.7 |
| Net margin | 19.29% | 16.33% | 15.54% | 19.83% | 0.15% | 4.66% |
| EPS 2 | 0.3900 | 0.3500 | 0.3600 | 0.5600 | 0.0100 | 0.2000 |
| Free Cash Flow 1 | -1,091 | -526.3 | -1,864 | -2,923 | -1,797 | -2,094 |
| FCF margin | -75.15% | -34.41% | -113.4% | -145.28% | -62.08% | -67.48% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1190 | 0.1060 | 0.1080 | 0.1690 | - | 0.0620 |
| Announcement Date | 4/19/19 | 6/30/20 | 3/30/21 | 3/18/22 | 3/17/23 | 3/27/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,642 | 5,879 | 6,524 | 8,947 | 10,521 | 12,086 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 5.758 x | 6.8 x | 6.855 x | 9.931 x | 10.06 x | 11.73 x |
| Free Cash Flow 1 | -1,091 | -526 | -1,864 | -2,923 | -1,797 | -2,094 |
| ROE (net income / shareholders' equity) | 5.48% | 4.7% | 4.61% | 6.75% | 0.06% | 2.7% |
| ROA (Net income/ Total Assets) | 2.42% | 2.04% | 2% | 1.09% | 1.21% | 0.8% |
| Assets 1 | 11,546 | 12,231 | 12,743 | 36,496 | 361.2 | 18,154 |
| Book Value Per Share 2 | 7.040 | 7.300 | 7.570 | 8.040 | 7.180 | 7.390 |
| Cash Flow per Share 2 | 1.570 | 2.030 | 2.120 | 1.240 | 1.720 | 2.000 |
| Capex 1 | 1,190 | 1,760 | 2,005 | 1,756 | 1,522 | 1,942 |
| Capex / Sales | 82.01% | 115.08% | 122% | 87.28% | 52.6% | 62.57% |
| Announcement Date | 4/19/19 | 6/30/20 | 3/30/21 | 3/18/22 | 3/17/23 | 3/27/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -8.57% | 607M | |
| -10.41% | 3.37B | |
| +11.49% | 1.73B | |
| +10.95% | 1.04B | |
| -6.24% | 579M | |
| -14.10% | 548M | |
| +11.70% | 576M | |
| -18.32% | 533M | |
| +5.96% | 532M | |
| -13.64% | 508M |
- Stock Market
- Equities
- 600168 Stock
- Financials Wuhan Sanzhen Industry Holding Co.,Ltd
