SHINGHWA ADVANCED MATERIAL GROUP CO., LTD. Financials Shinghwa Advanced Material Group Co., Ltd.
Equities
603026
CNE100001ZW4
Commodity Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.62 CNY | -1.21% |
|
-4.57% | -7.06% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,098 | 10,217 | 40,129 | 18,707 | 8,547 | - | - |
| Enterprise Value (EV) 1 | 7,098 | 10,217 | 40,129 | 18,707 | 8,547 | 8,547 | 8,547 |
| P/E ratio | 23 x | 39.4 x | 34.1 x | 21 x | 59.2 x | 36.4 x | 24.2 x |
| Yield | - | 1.19% | 0.15% | 0.33% | 0.09% | 0.14% | 0.21% |
| Capitalization / Revenue | - | 2.28 x | 5.69 x | 2.25 x | 1.43 x | 1.37 x | 1.31 x |
| EV / Revenue | - | 2.28 x | 5.69 x | 2.25 x | 1.43 x | 1.37 x | 1.31 x |
| EV / EBITDA | - | - | 24,217,386 x | 15,955,240 x | - | - | - |
| EV / FCF | - | - | 64,196,262 x | - | - | - | - |
| FCF Yield | - | - | 0% | - | - | - | - |
| Price to Book | - | 4.96 x | 12.9 x | 4.75 x | 2.14 x | 2.03 x | 1.88 x |
| Nbr of stocks (in thousands) | 202,680 | 202,680 | 202,680 | 202,680 | 202,680 | - | - |
| Reference price 2 | 35.02 | 50.41 | 198.0 | 92.30 | 42.62 | 42.62 | 42.62 |
| Announcement Date | 4/9/20 | 3/29/21 | 4/8/22 | 4/24/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,475 | 7,056 | 8,316 | 5,962 | 6,256 | 6,538 |
| EBITDA | - | - | 1,657 | 1,172 | - | - | - |
| EBIT 1 | - | 317.1 | 1,490 | 994.4 | 167 | 272 | 410 |
| Operating Margin | - | 7.09% | 21.12% | 11.96% | 2.8% | 4.35% | 6.27% |
| Earnings before Tax (EBT) 1 | - | 314.6 | 1,502 | 1,024 | 169 | 274 | 412 |
| Net income 1 | 308.5 | 259.8 | 1,178 | 890.5 | 146 | 237 | 356 |
| Net margin | - | 5.81% | 16.7% | 10.71% | 2.45% | 3.79% | 5.45% |
| EPS 2 | 1.520 | 1.280 | 5.810 | 4.390 | 0.7200 | 1.170 | 1.760 |
| Free Cash Flow | - | - | 625.1 | - | - | - | - |
| FCF margin | - | - | 8.86% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 37.72% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 53.05% | - | - | - | - |
| Dividend per Share 2 | - | 0.6000 | 0.3000 | 0.3000 | 0.0400 | 0.0600 | 0.0900 |
| Announcement Date | 4/9/20 | 3/29/21 | 4/8/22 | 4/24/23 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | 625 | - | - | - | - |
| ROE (net income / shareholders' equity) | 18.2% | 13.4% | 45.8% | 25.3% | 3.6% | 5.6% | 7.7% |
| ROA (Net income/ Total Assets) | - | 7.97% | - | 13.9% | 1.9% | 2.9% | 4% |
| Assets 1 | - | 3,260 | - | 6,406 | 7,684 | 8,172 | 8,900 |
| Book Value Per Share 2 | - | 10.20 | 15.30 | 19.40 | 19.90 | 21.00 | 22.70 |
| Cash Flow per Share 2 | - | 3.910 | 4.730 | 4.180 | 2.620 | 2.880 | 3.680 |
| Capex 1 | - | 185 | 335 | 680 | 789 | 813 | 801 |
| Capex / Sales | - | 4.13% | 4.74% | 8.18% | 13.23% | 13% | 12.25% |
| Announcement Date | 4/9/20 | 3/29/21 | 4/8/22 | 4/24/23 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
42.62
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.06% | 1.2B | |
| +5.75% | 106B | |
| -3.11% | 63.67B | |
| +73.81% | 49.32B | |
| +15.46% | 38.56B | |
| +5.38% | 32.65B | |
| +11.13% | 20.08B | |
| +13.74% | 17.01B | |
| +20.05% | 15.41B | |
| +5.02% | 14.41B |
- Stock Market
- Equities
- 603026 Stock
- Financials Shinghwa Advanced Material Group Co., Ltd.