ANHUI ZHONGDING SEALING PARTS CO., LTD. Financials Anhui Zhongding Sealing Parts Co., Ltd.
Equities
000887
CNE000000XP6
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.82 CNY | +0.71% |
|
-1.31% | +3.64% |
| Jun. 07 | Zhongding Sealing Parts' Unit Secures 84.8 Million Yuan Auto Parts Order From Flying Car Maker | MT |
| May. 24 | Anhui Zhongding Sealing Parts Co., Ltd. Approves Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,962 | 14,184 | 26,418 | 19,050 | 16,285 | 16,877 | - | - |
| Enterprise Value (EV) 1 | 10,962 | 14,184 | 26,418 | 19,050 | 16,285 | 16,877 | 16,877 | 16,877 |
| P/E ratio | 19.7 x | 28.6 x | 28.7 x | 19.6 x | 14.4 x | 12.1 x | 9.86 x | 8.31 x |
| Yield | - | 1.71% | 0.92% | 1.38% | 1.62% | 1.95% | 1.95% | 2.34% |
| Capitalization / Revenue | 0.94 x | 1.23 x | 2.1 x | 1.28 x | 0.94 x | 0.86 x | 0.74 x | 0.65 x |
| EV / Revenue | 0.94 x | 1.23 x | 2.1 x | 1.28 x | 0.94 x | 0.86 x | 0.74 x | 0.65 x |
| EV / EBITDA | 8.14 x | 10.4 x | 14.1 x | 10.5 x | 7.87 x | 6.23 x | 5.23 x | 4.54 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.25 x | 1.63 x | 2.94 x | 1.71 x | 1.35 x | 1.28 x | 1.17 x | 1.05 x |
| Nbr of stocks (in thousands) | 1,211,254 | 1,211,271 | 1,211,287 | 1,316,490 | 1,316,490 | 1,316,490 | - | - |
| Reference price 2 | 9.050 | 11.71 | 21.81 | 14.47 | 12.37 | 12.82 | 12.82 | 12.82 |
| Announcement Date | 4/29/20 | 4/14/21 | 4/29/22 | 4/28/23 | 4/12/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,698 | 11,548 | 12,577 | 14,852 | 17,244 | 19,708 | 22,913 | 26,118 |
| EBITDA 1 | 1,347 | 1,359 | 1,872 | 1,815 | 2,069 | 2,708 | 3,228 | 3,721 |
| EBIT 1 | 752.7 | 613.6 | 1,162 | 1,121 | 1,377 | 1,693 | 2,081 | 2,446 |
| Operating Margin | 6.43% | 5.31% | 9.24% | 7.55% | 7.99% | 8.59% | 9.08% | 9.36% |
| Earnings before Tax (EBT) 1 | 745.4 | 629.9 | 1,166 | 1,110 | 1,369 | 1,691 | 2,058 | 2,443 |
| Net income 1 | 604.9 | 492.6 | 965.2 | 964.2 | 1,131 | 1,402 | 1,710 | 2,030 |
| Net margin | 5.17% | 4.27% | 7.67% | 6.49% | 6.56% | 7.11% | 7.46% | 7.77% |
| EPS 2 | 0.4600 | 0.4100 | 0.7600 | 0.7400 | 0.8600 | 1.062 | 1.300 | 1.543 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.2000 | 0.2000 | 0.2000 | 0.2000 | 0.2500 | 0.2500 | 0.3000 |
| Announcement Date | 4/29/20 | 4/14/21 | 4/29/22 | 4/28/23 | 4/12/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 3,685 | 4,593 | 3,859 | 4,329 | 4,585 | 4,470 | 4,692 | 4,854 | 5,142 | 5,013 | 5,090 | 5,710 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 146.9 | 470.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | - | 0.3700 | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 4/29/22 | 8/30/22 | 10/28/22 | 4/28/23 | 4/28/23 | 8/30/23 | 10/30/23 | 4/12/24 | 4/29/24 | - | - | - | - | - |
1CNY in Million
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) | 7.14% | 5.49% | 10.6% | 9.47% | 9.76% | 10.4% | 11.5% | 12.2% |
| ROA (Net income/ Total Assets) | - | 2.66% | 5.19% | 4.87% | - | 5.35% | 5.9% | 6.45% |
| Assets 1 | - | 18,524 | 18,610 | 19,797 | - | 26,201 | 28,987 | 31,478 |
| Book Value Per Share 2 | 7.210 | 7.190 | 7.420 | 8.480 | 9.160 | 9.990 | 11.00 | 12.20 |
| Cash Flow per Share 2 | 0.8800 | 1.180 | 0.7200 | 0.6900 | 1.100 | 1.190 | 1.250 | 1.470 |
| Capex 1 | - | 597 | 749 | 1,205 | 988 | 921 | 1,056 | 1,203 |
| Capex / Sales | - | 5.17% | 5.95% | 8.11% | 5.73% | 4.67% | 4.61% | 4.61% |
| Announcement Date | 4/29/20 | 4/14/21 | 4/29/22 | 4/28/23 | 4/12/24 | - | - | - |
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
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
12.82
CNY
Average target price
17.31
CNY
Spread / Average Target
+35.02%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.64% | 2.33B | |
| +16.34% | 45.99B | |
| +13.80% | 18.54B | |
| +26.91% | 16.6B | |
| -5.91% | 14.57B | |
| -20.64% | 13.2B | |
| +48.32% | 12.84B | |
| +55.78% | 12.71B | |
| -23.12% | 12.57B | |
| +39.14% | 10.8B |
- Stock Market
- Equities
- 000887 Stock
- Financials Anhui Zhongding Sealing Parts Co., Ltd.
