Financials Anhui Transport Consulting & Design Institute Co.,Ltd.

Equities

603357

CNE100002WL2

Business Support Services

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
10.85 CNY -8.28% Intraday chart for Anhui Transport Consulting & Design Institute Co.,Ltd. -3.47% +21.91%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,782 4,214 4,191 4,246 4,993 6,087 - -
Enterprise Value (EV) 1 4,782 4,214 4,191 4,246 4,993 6,087 6,087 6,087
P/E ratio 14.8 x 11.6 x 10.8 x 9.36 x 9.89 x 10.9 x 9.38 x 8.32 x
Yield - - - - - - - -
Capitalization / Revenue - 2.21 x 1.78 x 1.52 x 1.47 x 1.55 x 1.33 x 1.15 x
EV / Revenue - 2.21 x 1.78 x 1.52 x 1.47 x 1.55 x 1.33 x 1.15 x
EV / EBITDA - - - - 8.25 x 7.61 x 7.22 x 6.76 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 1.61 x - - 1.46 x 1.56 x 1.37 x 1.21 x
Nbr of stocks (in thousands) 545,453 545,453 545,453 561,094 560,975 560,975 - -
Reference price 2 8.767 7.725 7.683 7.567 8.900 10.85 10.85 10.85
Announcement Date 4/22/20 3/26/21 3/25/22 3/24/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,910 2,357 2,798 3,388 3,930 4,569 5,295
EBITDA 1 - - - - 605.3 800.1 842.5 900.2
EBIT 1 - 428.7 - - 558 643.4 744.3 837.3
Operating Margin - 22.44% - - 16.47% 16.37% 16.29% 15.81%
Earnings before Tax (EBT) 1 - 422.7 - - 557.7 642.9 744.2 837.1
Net income 1 324.8 363.2 - 442.8 488.3 559.9 647 732.7
Net margin - 19.02% - 15.83% 14.41% 14.25% 14.16% 13.84%
EPS 2 0.5917 0.6667 0.7083 0.8083 0.9000 1.000 1.157 1.303
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 4/22/20 3/26/21 3/25/22 3/24/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - 14.6% - - 15% 14.3% 14.6% 14.6%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - 4.780 - - 6.080 6.960 7.930 8.980
Cash Flow per Share 2 - 0.7400 - - 0.4900 1.010 1.070 1.230
Capex 1 - - - - 97.9 102 92 85
Capex / Sales - - - - 2.89% 2.6% 2.01% 1.61%
Announcement Date 4/22/20 3/26/21 3/25/22 3/24/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
10.85 CNY
Average target price
12.97 CNY
Spread / Average Target
+19.54%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603357 Stock
  4. Financials Anhui Transport Consulting & Design Institute Co.,Ltd.