Financials Chalkis Health Industry Co., Ltd

Equities

000972

CNE0000012C3

Food Processing

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
3.03 CNY -0.66% Intraday chart for Chalkis Health Industry Co., Ltd -1.94% -14.65%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,144 2,669 1,766 2,075 2,175 2,738
Enterprise Value (EV) 1 2,286 2,621 1,749 2,072 1,980 3,054
P/E ratio -5.05 x 346 x -6.74 x -19.2 x 94 x 25.4 x
Yield - - - - - -
Capitalization / Revenue 3.42 x 12.5 x 76.9 x 11.9 x 3.69 x 4.76 x
EV / Revenue 3.65 x 12.3 x 76.2 x 11.9 x 3.36 x 5.3 x
EV / EBITDA -6.48 x -171 x -40.9 x -58.3 x 20.1 x 29 x
EV / FCF -14.2 x -353 x 37.7 x 64.2 x 9.97 x -6.06 x
FCF Yield -7.03% -0.28% 2.65% 1.56% 10% -16.5%
Price to Book 4.89 x 6.04 x 10 x 30 x 22.8 x 13.5 x
Nbr of stocks (in thousands) 771,284 771,284 771,284 771,284 771,284 771,284
Reference price 2 2.780 3.460 2.290 2.690 2.820 3.550
Announcement Date 4/29/19 4/15/20 4/22/21 7/8/22 2/24/23 3/18/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 626.7 213.2 22.97 174.5 589.3 575.8
EBITDA 1 -352.8 -15.29 -42.79 -35.55 98.65 105.2
EBIT 1 -443.5 -68.2 -89.73 -81.18 53.91 64.37
Operating Margin -70.77% -31.99% -390.71% -46.53% 9.15% 11.18%
Earnings before Tax (EBT) 1 -462.2 6.518 -265.2 -106.9 31.38 109.4
Net income 1 -423.9 4.976 -265.9 -106.8 26.09 108.2
Net margin -67.64% 2.33% -1,157.76% -61.23% 4.43% 18.8%
EPS 2 -0.5500 0.0100 -0.3400 -0.1400 0.0300 0.1400
Free Cash Flow 1 -160.7 -7.43 46.35 32.27 198.6 -503.6
FCF margin -25.65% -3.49% 201.81% 18.5% 33.71% -87.47%
FCF Conversion (EBITDA) - - - - 201.36% -
FCF Conversion (Net income) - - - - 761.54% -
Dividend per Share - - - - - -
Announcement Date 4/29/19 4/15/20 4/22/21 7/8/22 2/24/23 3/18/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 142 - - - - 316
Net Cash position 1 - 47.2 16.8 2.3 195 -
Leverage (Debt/EBITDA) -0.4023 x - - - - 3.003 x
Free Cash Flow 1 -161 -7.43 46.3 32.3 199 -504
ROE (net income / shareholders' equity) -69.9% 1.14% -84.8% -83.6% 29.9% 70.4%
ROA (Net income/ Total Assets) -15.5% -4.33% -8.48% -8.06% 4.49% 3.93%
Assets 1 2,733 -114.8 3,136 1,325 581.1 2,757
Book Value Per Share 2 0.5700 0.5700 0.2300 0.0900 0.1200 0.2600
Cash Flow per Share 2 0.0700 0.1000 0.0500 0.0300 0.2700 0.1400
Capex 1 8.63 0.63 3.88 12 14.1 215
Capex / Sales 1.38% 0.3% 16.87% 6.89% 2.39% 37.33%
Announcement Date 4/29/19 4/15/20 4/22/21 7/8/22 2/24/23 3/18/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000972 Stock
  4. Financials Chalkis Health Industry Co., Ltd