BEAUTY FARM MEDICAL AND HEALTH INDUSTRY INC. Financials Beauty Farm Medical and Health Industry Inc.
Equities
2373
KYG0929L1041
Personal Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.04 HKD | -0.53% |
|
0.00% | +35.74% |
| May. 23 | Beauty Farm Medical and Health Invests 120 Million Yuan in ICBC's Wealth Management Products | MT |
| Mar. 27 | Beauty Farm Medical and Health More than Doubles 2023 Profit | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 2,375 | 3,302 | - | - |
| Enterprise Value (EV) 1 | 2,375 | 3,482 | 3,128 | 3,302 |
| P/E ratio | 10.7 x | 11.4 x | 9.26 x | 8.05 x |
| Yield | - | 3.71% | 4.71% | - |
| Capitalization / Revenue | 1.11 x | 1.26 x | 1.02 x | 0.85 x |
| EV / Revenue | 1.11 x | 1.32 x | 0.97 x | 0.85 x |
| EV / EBITDA | 3.85 x | 5.52 x | 4.34 x | 3.82 x |
| EV / FCF | - | 8.88 x | 6.44 x | - |
| FCF Yield | - | 11.3% | 15.5% | - |
| Price to Book | - | 3.59 x | 2.9 x | 1.8 x |
| Nbr of stocks (in thousands) | 235,796 | 235,796 | - | - |
| Reference price 2 | 10.07 | 14.00 | 14.00 | 14.00 |
| Announcement Date | 3/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,635 | 2,145 | 2,628 | 3,227 | 3,864 |
| EBITDA 1 | - | 443.1 | 616.2 | 630.4 | 721.5 | 865 |
| EBIT 1 | - | 152.1 | 291.3 | 374.3 | 456.5 | 541 |
| Operating Margin | - | 9.3% | 13.58% | 14.25% | 14.15% | 14% |
| Earnings before Tax (EBT) 1 | - | 130.5 | 288.3 | 372.8 | 464.5 | 527 |
| Net income 1 | 193.5 | 103.1 | 215.7 | 283.1 | 371.5 | 409 |
| Net margin | - | 6.3% | 10.05% | 10.77% | 11.51% | 10.58% |
| EPS 2 | 1.940 | 0.5200 | 0.9400 | 1.232 | 1.512 | 1.740 |
| Free Cash Flow 1 | - | - | - | 392 | 486 | - |
| FCF margin | - | - | - | 14.92% | 15.06% | - |
| FCF Conversion (EBITDA) | - | - | - | 62.19% | 67.36% | - |
| FCF Conversion (Net income) | - | - | - | 138.45% | 130.83% | - |
| Dividend per Share 2 | - | 0.3400 | - | 0.5200 | 0.6600 | - |
| Announcement Date | 12/29/22 | 3/29/23 | 3/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 242 | - | 180 | - | - |
| Net Cash position 1 | - | - | - | - | 173 | - |
| Leverage (Debt/EBITDA) | - | 0.5456 x | - | 0.2853 x | - | - |
| Free Cash Flow 1 | - | - | - | 392 | 486 | - |
| ROE (net income / shareholders' equity) | - | 46.2% | - | 35.6% | 40.5% | 22.3% |
| ROA (Net income/ Total Assets) | - | 3.16% | - | 8.7% | 9.05% | - |
| Assets 1 | - | 3,258 | - | 3,254 | 4,105 | - |
| Book Value Per Share 2 | - | 1.830 | - | 3.900 | 4.840 | 7.780 |
| Cash Flow per Share 2 | - | 1.910 | - | 4.280 | 4.970 | 5.400 |
| Capex 1 | - | 141 | - | 293 | 249 | 400 |
| Capex / Sales | - | 8.61% | - | 11.16% | 7.71% | 10.35% |
| Announcement Date | 12/29/22 | 3/29/23 | 3/26/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
14
CNY
Average target price
17.1
CNY
Spread / Average Target
+22.14%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +35.74% | 456M | |
| -16.70% | 550M | |
| -8.19% | 247M | |
| -13.22% | 230M | |
| -25.93% | 93.29M | |
| -3.77% | 80.3M | |
| -1.64% | 79.99M | |
| -20.69% | 58.82M | |
| -13.46% | 53.49M |
- Stock Market
- Equities
- 2373 Stock
- Financials Beauty Farm Medical and Health Industry Inc.
