Financials ZheJiang AoKang Shoes Co.,Ltd.

Equities

603001

CNE100001M12

Footwear

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
4.04 CNY +1.25% Intraday chart for ZheJiang AoKang Shoes Co.,Ltd. +1.00% -30.94%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 5,802 4,054 3,445 2,756 3,610 2,461
Enterprise Value (EV) 1 4,559 2,802 2,481 1,653 2,677 2,290
P/E ratio 25.6 x 29.5 x 155 x 98.6 x 106 x -6.69 x
Yield 3.46% 2.97% 5.56% 6.94% 5.3% -
Capitalization / Revenue 1.78 x 1.33 x 1.27 x 1.01 x 1.22 x 0.89 x
EV / Revenue 1.4 x 0.92 x 0.91 x 0.6 x 0.9 x 0.83 x
EV / EBITDA 15.2 x 10.5 x 12.1 x 48.7 x 34 x -7.73 x
EV / FCF 408 x 11.2 x 4.05 x 5.05 x 9.51 x 77.1 x
FCF Yield 0.25% 8.9% 24.7% 19.8% 10.5% 1.3%
Price to Book 1.42 x 1.02 x 0.91 x 0.77 x 1.04 x 0.85 x
Nbr of stocks (in thousands) 400,980 400,980 382,786 382,786 382,786 382,786
Reference price 2 14.47 10.11 9.000 7.200 9.430 6.430
Announcement Date 4/25/18 4/25/19 4/27/20 4/26/21 4/25/22 4/25/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 3,262 3,043 2,714 2,738 2,959 2,754
EBITDA 1 300.9 266.6 204.3 33.95 78.76 -296.2
EBIT 1 251.9 216.1 154.5 -11.07 37.18 -341.9
Operating Margin 7.72% 7.1% 5.69% -0.4% 1.26% -12.41%
Earnings before Tax (EBT) 1 291.4 186.5 61.97 53.7 42.71 -339.4
Net income 1 226.5 136.9 22.5 27.94 34.05 -369.8
Net margin 6.94% 4.5% 0.83% 1.02% 1.15% -13.43%
EPS 2 0.5648 0.3423 0.0580 0.0730 0.0890 -0.9608
Free Cash Flow 1 11.17 249.4 613.3 327.4 281.4 29.71
FCF margin 0.34% 8.2% 22.6% 11.96% 9.51% 1.08%
FCF Conversion (EBITDA) 3.71% 93.57% 300.13% 964.19% 357.33% -
FCF Conversion (Net income) 4.93% 182.14% 2,726.07% 1,171.62% 826.47% -
Dividend per Share 2 0.5000 0.3000 0.5000 0.5000 0.5000 -
Announcement Date 4/25/18 4/25/19 4/27/20 4/26/21 4/25/22 4/25/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 1,243 1,251 964 1,103 933 171
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 11.2 249 613 327 281 29.7
ROE (net income / shareholders' equity) 5.51% 3.38% 0.47% 0.69% 0.97% -11.6%
ROA (Net income/ Total Assets) 2.89% 2.64% 2.06% -0.16% 0.53% -4.95%
Assets 1 7,825 5,178 1,091 -17,808 6,378 7,470
Book Value Per Share 2 10.20 9.890 9.870 9.410 9.030 7.560
Cash Flow per Share 2 1.960 1.610 1.590 2.560 2.200 1.340
Capex 1 190 137 141 125 111 114
Capex / Sales 5.83% 4.49% 5.21% 4.58% 3.77% 4.14%
Announcement Date 4/25/18 4/25/19 4/27/20 4/26/21 4/25/22 4/25/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603001 Stock
  4. Financials ZheJiang AoKang Shoes Co.,Ltd.