FRIEND CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.43 CNY | -2.34% |
|
-1.79% | -15.41% |
| Apr. 29 | Friend Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 27 | Friend Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 5,568 | 6,077 | 5,140 | - |
| Enterprise Value (EV) 1 | 5,568 | 6,077 | 5,140 | 5,140 |
| P/E ratio | 18.6 x | 14.5 x | 9.75 x | 7.96 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 0.62 x | 0.43 x | 0.36 x |
| EV / Revenue | - | 0.62 x | 0.43 x | 0.36 x |
| EV / EBITDA | - | 10.2 x | 6.63 x | 5.47 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 1.44 x | 1.15 x | 1.06 x |
| Nbr of stocks (in thousands) | 435,000 | 492,829 | 492,829 | - |
| Reference price 2 | 12.80 | 12.33 | 10.43 | 10.43 |
| Announcement Date | 2/28/23 | 2/28/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 9,762 | 12,079 | 14,113 |
| EBITDA 1 | - | 594.2 | 775.6 | 939.2 |
| EBIT 1 | - | 565.8 | 716.3 | 879.7 |
| Operating Margin | - | 5.8% | 5.93% | 6.23% |
| Earnings before Tax (EBT) 1 | - | 566.4 | 717.1 | 880.5 |
| Net income 1 | 302 | 417.3 | 527.6 | 646.6 |
| Net margin | - | 4.28% | 4.37% | 4.58% |
| EPS 2 | 0.6900 | 0.8500 | 1.070 | 1.310 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 2/28/23 | 2/28/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 10.3% | 11.8% | 13.3% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 8.540 | 9.080 | 9.840 |
| Cash Flow per Share 2 | - | -1.060 | -1.090 | 2.360 |
| Capex 1 | - | - | 4.42 | - |
| Capex / Sales | - | - | 0.04% | - |
| Announcement Date | 2/28/23 | 2/28/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.43
CNY
Average target price
18.91
CNY
Spread / Average Target
+81.30%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.41% | 727M | |
| +4.17% | 81.3B | |
| +3.94% | 75.01B | |
| -.--% | 26.71B | |
| -9.61% | 12.58B | |
| +20.33% | 12.27B | |
| -2.08% | 9.88B | |
| -18.59% | 7.61B | |
| -10.89% | 7.36B | |
| +10.24% | 6.44B |
- Stock Market
- Equities
- 605050 Stock
- Financials Friend Co.,Ltd.
