Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Stock Exchange of Hong Kong  >  Shanghai Industrial Holdings Limited    0363   HK0363006039

SHANGHAI INDUSTRIAL HOLDINGS LIMITED

(0363)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M HKD Estimates in M HKD
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 22 132 29 504 30 413 31 563 33 094 35 115
EBITDA 7 294 11 854 11 437 11 511 11 886 12 539
Operating profit (EBIT) 5 913 10 323 9 783 9 994 10 477 11 104
Pre-Tax Profit (EBT) 7 499 9 393 - 8 774 9 723 10 309
Net income 2 903 3 150 3 333 3 420 3 616 3 847
P/E ratio 7,96x 7,73x 5,17x 4,86x 4,63x 4,48x
EPS ( HKD ) 2,64 2,90 3,07 3,10 3,26 3,37
Dividend per Share ( HKD ) 0,92 0,94 1,00 1,49 1,09 1,16
Yield 4,38% 4,20% 6,31% 9,85% 7,21% 7,72%
Reference price ( HKD ) 21,000 22,400 15,840 15,080 15,080 15,080
Announcement Date 03/29/2017
08:51am
03/28/2018
08:36am
03/28/2019
08:31am
- - -
Finances - Leverage
Actuals in M HKD Estimates in M HKD
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 14 837 21 116 26 349 27 548 25 911 24 918
Finance - - - - - -
Operating income (EBITDA) 7 294 11 854 11 437 11 511 11 886 12 539
Leverage
(Debt/EBITDA)
2,03x 1,78x 2,30x 2,39x 2,18x 1,99x
Capital Expenditure - - 716 1 005 1 057 1 103
Free Cash Flow (FCF) - - - - - -
Book Value Per Share (BVPS) ( HKD ) 34,0 38,3 38,0 40,2 42,4 44,7
Cash Flow per Share (  ) - - - 0,97 6,66 5,60
Announcement Date 03/29/2017
08:51am
03/28/2018
08:36am
03/28/2019
08:31am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 16 395 M HKD -
Entreprise Value (EV) 43 943 M HKD 42 306 M HKD
Valuation 2019e 2020e
P/E ratio (Price / EPS) 4,86x 4,63x
Capitalization / Revenue 0,52x 0,50x
EV / Revenue 1,39x 1,33x
EV / EBITDA 3,82x 3,70x
Yield (DPS / Price) 9,85% 7,21%
Price to book (Price / BVPS) 0,37x 0,36x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 31,7% 31,7%
Operating Leverage (Delta EBIT / Delta Sales) 0,57x 1,00x
Net Margin (Net Profit / Revenue) 10,8% 10,9%
ROA (Net Profit / Asset) 2,00% 2,10%
ROE (Net Profit / Equities) 7,79% 7,80%
Rate of Dividend 47,9% 33,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   3,18% 3,19%
Cash Flow / Sales 3,34% 21,9%
Capital Intensity (Assets / Sales) 5,42x 5,20x
Financial Leverage (Net Debt / EBITDA) 2,39x 2,18x
EPS & Dividend