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  >  SHANGHAI STOCK EXCHANGE  >  Wanhua Chemical Group Co., Ltd.    600309   CNE0000016J9

WANHUA CHEMICAL GROUP CO., LTD.

(600309)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 30 100 53 123 60 621 67 384 76 418 92 453
EBITDA 8 413 20 145 19 270 17 878 20 792 23 442
Operating profit (EBIT) 5 651 16 959 16 085 14 188 16 556 19 496
Pre-Tax Profit (EBT) 5 653 16 750 15 978 13 859 16 235 19 095
Net income 3 680 11 135 10 610 10 776 12 332 14 529
P/E ratio 15,2x 9,28x 7,21x 15,7x 13,9x 11,5x
EPS ( CNY ) 1,42 4,09 3,88 3,44 3,87 4,70
Dividend per Share ( CNY ) 0,42 1,50 2,00 1,40 1,50 1,79
Yield 1,94% 3,95% 7,15% 2,59% 2,78% 3,33%
Reference price ( CNY ) 21,530 37,940 27,990 53,920 53,920 53,920
Announcement Date 02/15/2017
12:00am
03/12/2018
05:16pm
03/01/2019
12:16am
- - -
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 19 893 18 644 18 067 22 852 24 015 24 467
Finance - - - - - -
Operating income (EBITDA) 8 413 20 145 19 270 17 878 20 792 23 442
Leverage
(Debt/EBITDA)
2,36x 0,93x 0,94x 1,28x 1,16x 1,04x
Capital Expenditure 4 112 5 917 10 243 11 408 10 519 8 024
Free Cash Flow (FCF) 3 235 4 295 9 014 5 195 5 426 10 278
Book Value Per Share (BVPS) ( CNY ) 5,71 9,98 12,4 13,7 16,3 19,9
Cash Flow per Share ( CNY ) 2,83 3,74 7,04 5,38 5,12 6,01
Announcement Date 02/15/2017
12:00am
03/12/2018
05:16pm
03/01/2019
12:16am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 169 295 M CNY -
Entreprise Value (EV) 192 147 M CNY 193 311 M CNY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 15,7x 13,9x
Capitalization / Revenue 2,51x 2,22x
EV / Revenue 2,85x 2,51x
EV / EBITDA 10,7x 9,24x
Yield (DPS / Price) 2,59% 2,78%
Price to book (Price / BVPS) 3,94x 3,30x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 21,1% 21,7%
Operating Leverage (Delta EBIT / Delta Sales) - 1,24x
Net Margin (Net Profit / Revenue) 16,0% 16,1%
ROA (Net Profit / Asset) 12,3% 12,7%
ROE (Net Profit / Equities) 25,9% 24,6%
Rate of Dividend 40,6% 38,8%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   16,9% 13,8%
Cash Flow / Sales 25,0% 21,0%
Capital Intensity (Assets / Sales) 1,30x 1,27x
Financial Leverage (Net Debt / EBITDA) 1,28x 1,16x
EPS & Dividend