Financials Assure Tech (Hangzhou) Co., Ltd.

Equities

688075

CNE100004ZC0

Medical Equipment, Supplies & Distribution

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
36.08 CNY +5.81% Intraday chart for Assure Tech (Hangzhou) Co., Ltd. +9.27% -10.43%

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 8,783 7,652 5,119
Enterprise Value (EV) 1 6,740 4,155 3,049
P/E ratio 9.17 x 2.51 x 36.3 x
Yield 2.71% 5.93% -
Capitalization / Revenue 5.53 x 1.24 x 10.2 x
EV / Revenue 4.24 x 0.67 x 6.06 x
EV / EBITDA 7.62 x 1.29 x 36.2 x
EV / FCF 33.5 x 11.1 x -2.73 x
FCF Yield 2.99% 9.01% -36.7%
Price to Book 3.37 x 1.41 x 1 x
Nbr of stocks (in thousands) 127,083 127,083 127,083
Reference price 2 69.11 60.21 40.28
Announcement Date 4/27/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 163.7 209.8 1,200 1,589 6,166 503.4
EBITDA 1 42.91 62.41 794.6 884.9 3,219 84.27
EBIT 1 39.73 58.81 790.4 874.3 3,184 27.77
Operating Margin 24.26% 28.03% 65.88% 55.01% 51.63% 5.52%
Earnings before Tax (EBT) 1 41.07 62.29 761.4 864.6 3,520 143.8
Net income 1 33.37 54.47 649 738.5 3,045 141.6
Net margin 20.38% 25.96% 54.09% 46.47% 49.38% 28.12%
EPS 2 0.6371 0.6033 6.810 7.539 23.96 1.110
Free Cash Flow 1 -27.31 -10.3 393.3 201.3 374.2 -1,118
FCF margin -16.68% -4.91% 32.78% 12.66% 6.07% -222.02%
FCF Conversion (EBITDA) - - 49.49% 22.75% 11.62% -
FCF Conversion (Net income) - - 60.6% 27.25% 12.29% -
Dividend per Share - - - 1.873 3.571 -
Announcement Date 6/2/20 6/2/20 4/27/22 4/27/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 48.5 65.2 613 2,043 3,498 2,070
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -27.3 -10.3 393 201 374 -1,118
ROE (net income / shareholders' equity) 40.2% 41.1% 133% 43.2% 75.9% 2.68%
ROA (Net income/ Total Assets) 14.3% 18.1% 74.9% 24.9% 38.9% 0.27%
Assets 1 233 300.4 866.4 2,961 7,821 51,927
Book Value Per Share 2 1.960 1.700 8.520 20.50 42.70 40.20
Cash Flow per Share 2 1.010 0.6800 6.440 16.10 16.80 2.650
Capex 1 18.4 9.26 40.1 200 627 337
Capex / Sales 11.26% 4.41% 3.34% 12.56% 10.16% 66.9%
Announcement Date 6/2/20 6/2/20 4/27/22 4/27/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 688075 Stock
  4. Financials Assure Tech (Hangzhou) Co., Ltd.