XIAMEN WANLI STONE STOCK CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.95 CNY | +3.90% |
|
+6.68% | -11.00% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,300 | 6,071 | 6,108 | 5,428 | - |
| Enterprise Value (EV) 1 | 5,300 | 6,071 | 6,108 | 5,428 | 5,428 |
| P/E ratio | -229 x | -222 x | -158 x | 21.2 x | 11.1 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 4.65 x | 4.81 x | 2.59 x | 2.35 x |
| EV / Revenue | - | 4.65 x | 4.81 x | 2.59 x | 2.35 x |
| EV / EBITDA | - | 153 x | - | 10.9 x | 6.23 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 10.3 x | 6.36 x | 3.76 x | 2.85 x |
| Nbr of stocks (in thousands) | 200,000 | 201,150 | 226,965 | 226,620 | - |
| Reference price 2 | 26.50 | 30.18 | 26.91 | 23.95 | 23.95 |
| Announcement Date | 4/19/22 | 4/25/23 | 4/22/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1,306 | 1,269 | 2,094 | 2,314 |
| EBITDA 1 | - | 39.57 | - | 498 | 871 |
| EBIT 1 | - | -37.98 | -50.06 | 864 | 1,621 |
| Operating Margin | - | -2.91% | -3.95% | 41.26% | 70.05% |
| Earnings before Tax (EBT) 1 | - | -38.43 | -50.73 | 864 | 1,621 |
| Net income 1 | -23.09 | -27.17 | -35.46 | 228 | 434 |
| Net margin | - | -2.08% | -2.79% | 10.89% | 18.76% |
| EPS 2 | -0.1155 | -0.1359 | -0.1708 | 1.130 | 2.160 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/19/22 | 4/25/23 | 4/22/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 4.438 |
| Net margin | - |
| EPS 2 | 0.0221 |
| Dividend per Share | - |
| Announcement Date | 10/12/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -4.64% | -5.25% | 17.8% | 25.6% |
| ROA (Net income/ Total Assets) | - | - | - | 7.8% | 12% |
| Assets 1 | - | - | - | 2,923 | 3,617 |
| Book Value Per Share 2 | - | 2.940 | 4.230 | 6.370 | 8.410 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 5.31 | 62.3 | 450 | 350 |
| Capex / Sales | - | 0.41% | 4.91% | 21.49% | 15.13% |
| Announcement Date | 4/19/22 | 4/25/23 | 4/22/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
23.95
CNY
Average target price
31
CNY
Spread / Average Target
+29.44%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.00% | 749M | |
| -23.57% | 579M | |
| -10.00% | 566M | |
| -23.48% | 445M | |
| +14.23% | 441M | |
| -18.73% | 281M | |
| -50.00% | 227M | |
| +6.15% | 205M | |
| +17.71% | 194M | |
| -3.94% | 170M |
- Stock Market
- Equities
- 002785 Stock
- Financials Xiamen Wanli Stone Stock Co.,Ltd
