WUZHOU SPECIAL PAPER GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.89 CNY | -0.44% |
|
+6.15% | +8.02% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,676 | 9,204 | 7,544 | 5,941 | 6,418 | - | - |
| Enterprise Value (EV) 1 | 9,676 | 9,204 | 7,544 | 5,941 | 6,418 | 6,418 | 6,418 |
| P/E ratio | 25.5 x | 23.5 x | 37 x | 22 x | 11.5 x | 9.13 x | 7.64 x |
| Yield | - | - | 0.85% | 1.5% | 2.48% | 2.92% | 2.64% |
| Capitalization / Revenue | - | 2.49 x | 1.27 x | 0.91 x | 0.81 x | 0.66 x | 0.53 x |
| EV / Revenue | - | 2.49 x | 1.27 x | 0.91 x | 0.81 x | 0.66 x | 0.53 x |
| EV / EBITDA | - | - | 13.8 x | 9.88 x | 5.9 x | 4.76 x | 4.26 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 4.7 x | 3.69 x | 2.62 x | 2.17 x | 1.81 x | 1.49 x |
| Nbr of stocks (in thousands) | 400,010 | 400,010 | 400,220 | 403,897 | 403,897 | - | - |
| Reference price 2 | 24.19 | 23.01 | 18.85 | 14.71 | 15.89 | 15.89 | 15.89 |
| Announcement Date | 3/5/21 | 4/27/22 | 4/20/23 | 4/8/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,690 | 5,962 | 6,519 | 7,888 | 9,784 | 12,165 |
| EBITDA 1 | - | - | 545.6 | 601.1 | 1,087 | 1,347 | 1,505 |
| EBIT 1 | - | 455.5 | 226.6 | 299.1 | 631.7 | 802 | 953.8 |
| Operating Margin | - | 12.34% | 3.8% | 4.59% | 8.01% | 8.2% | 7.84% |
| Earnings before Tax (EBT) 1 | - | - | 242.3 | 312.8 | 642 | 812.7 | 965.3 |
| Net income 1 | 345.6 | 390.2 | 205.2 | 272.9 | 558.5 | 703.1 | 839.8 |
| Net margin | - | 10.57% | 3.44% | 4.19% | 7.08% | 7.19% | 6.9% |
| EPS 2 | 0.9500 | 0.9800 | 0.5100 | 0.6700 | 1.382 | 1.740 | 2.080 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.1600 | 0.2200 | 0.3933 | 0.4633 | 0.4200 |
| Announcement Date | 3/5/21 | 4/27/22 | 4/20/23 | 4/8/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 21.5% | 9.55% | 11.8% | 19.3% | 20.4% | 19.5% |
| ROA (Net income/ Total Assets) | - | 9.83% | 3.69% | - | 6.35% | 6.2% | 6.1% |
| Assets 1 | - | 3,971 | 5,556 | - | 8,795 | 11,341 | 13,766 |
| Book Value Per Share 2 | - | 4.890 | 5.110 | 5.610 | 7.310 | 8.760 | 10.70 |
| Cash Flow per Share 2 | - | 0.6800 | 0.0900 | 2.670 | 1.750 | 2.660 | 2.520 |
| Capex 1 | - | - | 989 | 1,570 | 1,018 | 1,297 | 1,350 |
| Capex / Sales | - | - | 16.59% | 24.08% | 12.91% | 13.25% | 11.1% |
| Announcement Date | 3/5/21 | 4/27/22 | 4/20/23 | 4/8/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
15.89
CNY
Average target price
20
CNY
Spread / Average Target
+25.87%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +8.02% | 888M | |
| +10.12% | 15.99B | |
| +6.72% | 13.4B | |
| +24.37% | 13.33B | |
| +21.93% | 12.21B | |
| +4.71% | 11.15B | |
| -6.84% | 8.69B | |
| +12.74% | 8.54B | |
| -0.83% | 8.09B | |
| +18.13% | 6.26B |
- Stock Market
- Equities
- 605007 Stock
- Financials Wuzhou Special Paper Group Co., Ltd.
