Financials Zhejiang Tengy Environmental Technology Co., Ltd

Equities

1527

CNE1000021Y6

Environmental Services & Equipment

Market Closed - Hong Kong S.E. 04:08:06 2024-04-30 am EDT 5-day change 1st Jan Change
0.9 HKD +8.43% Intraday chart for Zhejiang Tengy Environmental Technology Co., Ltd +8.43% +5.88%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 561.1 480.1 395.7 109.1 96.8 176.5
Enterprise Value (EV) 1 623.4 572.7 482.6 127.3 202.6 -9.581
P/E ratio 6.75 x 15.4 x 11.5 x 24.3 x 4.7 x 3.29 x
Yield - - - - - 3.83%
Capitalization / Revenue 0.71 x 0.56 x 0.54 x 0.18 x 0.13 x 0.37 x
EV / Revenue 0.79 x 0.67 x 0.66 x 0.21 x 0.27 x -0.02 x
EV / EBITDA 5.52 x 10.3 x 10.5 x 13.2 x 6.39 x 1.51 x
EV / FCF -5.56 x -20.4 x 377 x 0.82 x -5.64 x -0.1 x
FCF Yield -18% -4.91% 0.27% 122% -17.7% -1,043%
Price to Book 0.81 x 0.67 x 0.52 x 0.14 x 0.12 x 0.21 x
Nbr of stocks (in thousands) 135,000 135,000 135,000 135,000 135,000 135,000
Reference price 2 4.156 3.556 2.931 0.8080 0.7170 1.307
Announcement Date 4/26/18 4/15/19 5/11/20 4/28/21 4/27/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 792.2 858.8 726.6 607.1 763.2 472.5
EBITDA 1 112.9 55.74 46.17 9.656 31.73 -6.35
EBIT 1 106.4 48.97 40.94 3.884 26.07 -12.12
Operating Margin 13.44% 5.7% 5.63% 0.64% 3.42% -2.57%
Earnings before Tax (EBT) 1 114.5 46.41 45.11 0.503 25.72 75.77
Net income 1 83.16 31.24 34.29 4.489 20.61 53.6
Net margin 10.5% 3.64% 4.72% 0.74% 2.7% 11.35%
EPS 2 0.6160 0.2314 0.2540 0.0333 0.1527 0.3971
Free Cash Flow 1 -112.2 -28.13 1.28 155.8 -35.89 99.92
FCF margin -14.16% -3.27% 0.18% 25.67% -4.7% 21.15%
FCF Conversion (EBITDA) - - 2.77% 1,613.63% - -
FCF Conversion (Net income) - - 3.73% 3,470.98% - 186.4%
Dividend per Share - - - - - 0.0500
Announcement Date 4/26/18 4/15/19 5/11/20 4/28/21 4/27/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 62.3 92.6 86.9 18.3 106 -
Net Cash position 1 - - - - - 186
Leverage (Debt/EBITDA) 0.5517 x 1.661 x 1.882 x 1.891 x 3.334 x -
Free Cash Flow 1 -112 -28.1 1.28 156 -35.9 99.9
ROE (net income / shareholders' equity) 12.8% 4.43% 4.64% 0.59% 2.68% 6.64%
ROA (Net income/ Total Assets) 3.99% 1.95% 1.65% 0.16% 1.05% -0.48%
Assets 1 2,082 1,604 2,079 2,867 1,954 -11,055
Book Value Per Share 2 5.110 5.340 5.600 5.630 5.780 6.180
Cash Flow per Share 2 0.3500 0.1200 0.2900 0.7700 0.0700 1.790
Capex 1 53.4 1.48 1.1 0.69 19.7 5.53
Capex / Sales 6.74% 0.17% 0.15% 0.11% 2.58% 1.17%
Announcement Date 4/26/18 4/15/19 5/11/20 4/28/21 4/27/22 4/28/23
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 1527 Stock
  4. Financials Zhejiang Tengy Environmental Technology Co., Ltd