Financials Rastar Environmental Protection Materials Co., Ltd.

Equities

300834

CNE1000056M7

Commodity Chemicals

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
19.4 CNY +0.05% Intraday chart for Rastar Environmental Protection Materials Co., Ltd. +0.26% -9.26%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 4,812 4,142
Enterprise Value (EV) 1 3,908 3,603
P/E ratio 33.6 x 52.1 x
Yield 1.41% 0.94%
Capitalization / Revenue 2.57 x 2.59 x
EV / Revenue 2.09 x 2.26 x
EV / EBITDA 38.2 x 58.2 x
EV / FCF -40.1 x -37.9 x
FCF Yield -2.49% -2.64%
Price to Book 1.61 x 1.38 x
Nbr of stocks (in thousands) 193,712 193,712
Reference price 2 24.84 21.38
Announcement Date 3/30/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,402 1,215 1,311 1,976 1,870 1,596
EBITDA 1 72.17 129.6 274.3 346.3 102.2 61.95
EBIT 1 60.59 120.5 258.6 330.5 85.34 26.47
Operating Margin 4.32% 9.92% 19.72% 16.73% 4.56% 1.66%
Earnings before Tax (EBT) 1 57.15 118.8 258.3 340.3 158.4 91.22
Net income 1 49.05 102.1 221.1 292.1 140 80.12
Net margin 3.5% 8.4% 16.86% 14.78% 7.49% 5.02%
EPS 2 0.3300 0.7000 1.520 2.010 0.7400 0.4100
Free Cash Flow 1 -37.31 -37.24 76.73 -11.2 -97.37 -95.05
FCF margin -2.66% -3.07% 5.85% -0.57% -5.21% -5.95%
FCF Conversion (EBITDA) - - 27.98% - - -
FCF Conversion (Net income) - - 34.7% - - -
Dividend per Share - - - 2.200 0.3500 0.2000
Announcement Date 11/9/20 11/9/20 2/2/21 3/4/22 3/30/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 62.5 - - - -
Net Cash position 1 28.9 - 57.6 137 904 538
Leverage (Debt/EBITDA) - 0.4822 x - - - -
Free Cash Flow 1 -37.3 -37.2 76.7 -11.2 -97.4 -95
ROE (net income / shareholders' equity) 14.5% 32.9% 57.1% 46.9% 7.45% 2.67%
ROA (Net income/ Total Assets) 5.62% 9.79% 23.9% 27.3% 2.49% 0.48%
Assets 1 872.2 1,043 923.9 1,070 5,623 16,633
Book Value Per Share 2 2.180 2.040 3.290 5.290 15.40 15.50
Cash Flow per Share 2 1.270 1.070 0.4000 0.9400 3.190 2.330
Capex 1 126 111 55.8 154 401 40.2
Capex / Sales 9.01% 9.13% 4.25% 7.81% 21.45% 2.52%
Announcement Date 11/9/20 11/9/20 2/2/21 3/4/22 3/30/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300834 Stock
  4. Financials Rastar Environmental Protection Materials Co., Ltd.