HENGXIN T |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.26 HKD | +2.44% |
|
+7.69% | -1.56% |
| Apr. 24 | Hengxin Technology to Raise Up to HK$73 Million from Share Placement | MT |
| Mar. 26 | Hengxin Technology Posts Better Profit for 2023 | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 664.4 | 790.6 | 682.5 | 1,280 | 1,748 | 451.4 |
| Enterprise Value (EV) 1 | 0.7544 | 85.8 | -394.5 | 558.6 | 801.3 | 262.4 |
| P/E ratio | 5.62 x | 6.98 x | 11.1 x | 18 x | 27.5 x | 6.48 x |
| Yield | 2.67% | 1.43% | 0.9% | - | - | - |
| Capitalization / Revenue | 0.42 x | 0.55 x | 0.6 x | 0.79 x | 0.86 x | 0.2 x |
| EV / Revenue | 0 x | 0.06 x | -0.35 x | 0.34 x | 0.39 x | 0.12 x |
| EV / EBITDA | 0 x | 0.6 x | -5.21 x | 6.18 x | 6.57 x | 1.28 x |
| EV / FCF | 0.01 x | 7.37 x | -1.14 x | -1.51 x | 1.92 x | -1.34 x |
| FCF Yield | 13,080% | 13.6% | -87.6% | -66% | 52.2% | -74.4% |
| Price to Book | 0.42 x | 0.47 x | 0.39 x | 0.71 x | 0.94 x | 0.23 x |
| Nbr of stocks (in thousands) | 388,000 | 388,000 | 388,000 | 388,000 | 388,000 | 388,000 |
| Reference price 2 | 1.712 | 2.038 | 1.759 | 3.300 | 4.504 | 1.163 |
| Announcement Date | 3/21/19 | 3/25/20 | 3/23/21 | 3/23/22 | 3/24/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,587 | 1,429 | 1,139 | 1,626 | 2,040 | 2,256 |
| EBITDA 1 | 165.3 | 143.9 | 75.68 | 90.4 | 122 | 205 |
| EBIT 1 | 140.1 | 124.8 | 49.83 | 72.99 | 90.58 | 126.1 |
| Operating Margin | 8.83% | 8.73% | 4.37% | 4.49% | 4.44% | 5.59% |
| Earnings before Tax (EBT) 1 | 140.6 | 130 | 72.6 | 73.66 | 76.95 | 125.5 |
| Net income 1 | 118.3 | 113.5 | 61.3 | 71.3 | 63.6 | 69.7 |
| Net margin | 7.45% | 7.94% | 5.38% | 4.39% | 3.12% | 3.09% |
| EPS 2 | 0.3048 | 0.2920 | 0.1580 | 0.1838 | 0.1639 | 0.1796 |
| Free Cash Flow 1 | 98.67 | 11.65 | 345.7 | -368.8 | 418.3 | -195.1 |
| FCF margin | 6.22% | 0.82% | 30.35% | -22.68% | 20.51% | -8.65% |
| FCF Conversion (EBITDA) | 59.68% | 8.09% | 456.85% | - | 342.93% | - |
| FCF Conversion (Net income) | 83.43% | 10.26% | 564.03% | - | 657.71% | - |
| Dividend per Share 2 | 0.0457 | 0.0292 | 0.0158 | - | - | - |
| Announcement Date | 3/21/19 | 3/25/20 | 3/23/21 | 3/23/22 | 3/24/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 664 | 705 | 1,077 | 722 | 946 | 189 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 98.7 | 11.6 | 346 | -369 | 418 | -195 |
| ROE (net income / shareholders' equity) | 7.71% | 6.94% | 3.54% | 3.58% | 3.7% | 4.5% |
| ROA (Net income/ Total Assets) | 4.53% | 3.6% | 1.41% | 1.94% | 2.26% | 2.32% |
| Assets 1 | 2,612 | 3,150 | 4,350 | 3,677 | 2,820 | 3,003 |
| Book Value Per Share 2 | 4.090 | 4.340 | 4.460 | 4.620 | 4.790 | 4.960 |
| Cash Flow per Share 2 | 2.520 | 1.590 | 2.290 | 1.410 | 2.270 | 2.440 |
| Capex 1 | 15 | 18.6 | 17.4 | 20.6 | 57.2 | 23.8 |
| Capex / Sales | 0.95% | 1.3% | 1.53% | 1.27% | 2.81% | 1.05% |
| Announcement Date | 3/21/19 | 3/25/20 | 3/23/21 | 3/23/22 | 3/24/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
- Stock Market
- Equities
- 1085 Stock
- Financials HENGXIN T
