Valuation Chahua Modern Housewares Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
12.97 ^CNY	-4.42%		-3.71%	-29.36%

Aug. 23	Chahua Modern Housewares Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Apr. 29	Chahua Modern Housewares Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	2,047	2,310	2,578	2,108	1,920	4,440
Change	-	12.82%	11.6%	-18.22%	-8.92%	131.23%
Enterprise Value (EV) ¹	1,371	1,659	2,145	1,847	1,563	4,025
Change	-	21%	29.32%	-13.9%	-15.36%	157.53%
P/E ratio	30.5x	33.7x	70.3x	-108x	-99.3x	966x
PBR	1.52x	1.68x	2.01x	1.73x	1.59x	3.74x
PEG	-	-	-1.5x	1x	-	-8x
Capitalization / Revenue	2.68x	2.94x	3.74x	2.64x	2.84x	6.76x
EV / Revenue	1.8x	2.11x	3.11x	2.31x	2.31x	6.13x
EV / EBITDA	13x	14.5x	21.6x	62.4x	35.9x	68.1x
EV / EBIT	21.1x	23.6x	48.5x	-51.2x	-57.5x	-380x
EV / FCF	-31.9x	13.5x	-19x	-15.4x	18.9x	76.6x
FCF Yield	-3.13%	7.42%	-5.27%	-6.48%	5.28%	1.31%
Dividend per Share ²	0.2	0.6	0.15	-	-	0.15
Rate of return	2.34%	6.36%	1.42%	-	-	0.82%
EPS ²	0.28	0.28	0.15	-0.08	-0.08	0.019
Distribution rate	71.4%	214%	100%	-	-	789%
Net sales ¹	762.6	786.7	689.9	798.8	675.9	656.9
EBITDA ¹	105.2	114.3	99.1	29.6	43.5	59.1
EBIT ¹	64.88	70.21	44.24	-36.08	-27.2	-10.59
Net income ¹	68.38	68.84	37.05	-19.67	-18.78	4.695
Net Debt ¹	-676.4	-650.9	-432.5	-261.2	-357	-414.4
Reference price ²	8.53	9.44	10.54	8.67	7.94	18.36
Nbr of stocks (in thousands)	240,000	244,660	244,550	243,140	241,820	241,820
Announcement Date	3/29/19	4/3/20	4/23/21	3/18/22	3/17/23	3/19/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RECKITT BENCKISER GROUP PLC	14.85x	2.79x	10.58x	+4.37%	41.95B
CHURCH & DWIGHT CO., INC.	30.19x	4.47x	19.34x	+1.09%	25.47B
THE CLOROX COMPANY	29.62x	3.26x	16.22x	+3.02%	20.59B
REYNOLDS CONSUMER PRODUCTS INC.	18.89x	2.27x	12.14x	+2.87%	6.71B
PT UNILEVER INDONESIA TBK	18.12x	2.21x	12.09x	+5.61%	5.45B
WD-40 COMPANY	49.27x	6.06x	33.38x	-	3.49B
LION CORPORATION	22.09x	0.81x	7.36x	+1.78%	2.99B
JYOTHY LABS LIMITED	48.72x	6.52x	36.67x	+0.89%	2.43B
Average	28.97x	3.55x	18.47x	+2.80%	13.64B
Weighted average by Cap.	23.69x	3.34x	15.08x	+3.13%