Financials Zhejiang Southeast Space Frame Co., Ltd.

Equities

002135

CNE1000000J1

Construction & Engineering

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
4.51 CNY +0.22% Intraday chart for Zhejiang Southeast Space Frame Co., Ltd. +3.20% -21.97%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,637 6,467 11,773 7,162 6,645 5,181 - -
Enterprise Value (EV) 1 5,637 6,467 11,773 7,162 6,645 5,181 5,181 5,181
P/E ratio 21 x 24.2 x 24.1 x 24.9 x 20.6 x 14.8 x 13.3 x 12.2 x
Yield - - - - - - - -
Capitalization / Revenue 0.63 x 0.7 x 1.04 x 0.59 x 0.51 x 0.36 x 0.33 x 0.3 x
EV / Revenue 0.63 x 0.7 x 1.04 x 0.59 x 0.51 x 0.36 x 0.33 x 0.3 x
EV / EBITDA - - 15 x 11.4 x 10.3 x 5.44 x 4.89 x 4.51 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - 2.56 x 1.17 x 1.04 x 0.78 x 0.75 x 0.71 x
Nbr of stocks (in thousands) 1,034,402 1,028,097 1,018,451 1,149,598 1,149,598 1,148,678 - -
Reference price 2 5.450 6.290 11.56 6.230 5.780 4.510 4.510 4.510
Announcement Date 3/9/20 2/23/21 2/25/22 3/27/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,976 9,256 11,287 12,064 12,996 14,269 15,661 17,097
EBITDA 1 - - 784.4 625.5 647 951.5 1,060 1,148
EBIT 1 - - 555.4 366.9 384.8 419.6 466.8 516.7
Operating Margin - - 4.92% 3.04% 2.96% 2.94% 2.98% 3.02%
Earnings before Tax (EBT) 1 - - 559.2 370 384.7 422.1 468.3 514.2
Net income 1 - - 492.9 290.7 326.3 354.4 392 430
Net margin - - 4.37% 2.41% 2.51% 2.48% 2.5% 2.51%
EPS 2 0.2600 0.2600 0.4800 0.2500 0.2800 0.3050 0.3400 0.3700
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 3/9/20 2/23/21 2/25/22 3/27/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - - 9.45% 4.77% 5.19% 5.34% 5.67% 5.89%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - - 4.520 5.310 5.570 5.770 6.040 6.330
Cash Flow per Share 2 - - -0.4300 -1.000 -1.390 0.6200 0.5200 0.7300
Capex - - 329 - - - - -
Capex / Sales - - 2.92% - - - - -
Announcement Date 3/9/20 2/23/21 2/25/22 3/27/23 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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
4.51
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002135 Stock
  4. Financials Zhejiang Southeast Space Frame Co., Ltd.