Stock 1292 CHANGAN MINSHENG APLL LOGISTICS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Changan Minsheng APLL Logistics Co., Ltd.

Equities

1292

CNE1000002X8

Ground Freight & Logistics

Delayed Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
2.44 HKD -2.01% Intraday chart for Changan Minsheng APLL Logistics Co., Ltd. +12.44% +21.39%
Mar. 27 Changan Minsheng Apll Logistics Co., Ltd. Proposes Final Dividend for the Year Ended 31 December 2023 CI
Jan. 18 Minsheng APLL Arm Terminates Services Deal With Affiliate MT

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 677.6 516.6 311.4 313.7 249.6 264.8
Enterprise Value (EV) 1 -583.3 -610.4 -464.9 -660.8 -807.9 -407.9
P/E ratio 5.32 x 11.2 x -5.56 x 745 x 8.56 x 6.88 x
Yield 3.59% 3.14% - - 3.25% 9.18%
Capitalization / Revenue 0.1 x 0.1 x 0.07 x 0.07 x 0.04 x 0.03 x
EV / Revenue -0.09 x -0.12 x -0.11 x -0.14 x -0.13 x -0.05 x
EV / EBITDA -2.1 x -3.96 x -43.5 x -9.11 x -8.81 x -3.27 x
EV / FCF -6.37 x 64.6 x 1.99 x -2.98 x -10.2 x 1.35 x
FCF Yield -15.7% 1.55% 50.2% -33.6% -9.77% 74.3%
Price to Book 0.35 x 0.26 x 0.16 x 0.16 x 0.13 x 0.13 x
Nbr of stocks (in thousands) 162,064 162,064 162,064 162,064 162,064 162,064
Reference price 2 4.181 3.187 1.921 1.936 1.540 1.634
Announcement Date 4/17/18 4/16/19 4/21/20 4/20/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 6,614 5,112 4,342 4,686 6,021 7,697
EBITDA 1 277.5 154 10.68 72.56 91.73 124.7
EBIT 1 185.4 60.42 -75.71 -16.13 10.86 35.79
Operating Margin 2.8% 1.18% -1.74% -0.34% 0.18% 0.46%
Earnings before Tax (EBT) 1 218.9 101.8 -36.7 23.24 58.84 68.29
Net income 1 127.3 46.11 -55.97 0.421 29.15 38.48
Net margin 1.92% 0.9% -1.29% 0.01% 0.48% 0.5%
EPS 2 0.7855 0.2845 -0.3453 0.002597 0.1799 0.2374
Free Cash Flow 1 91.6 -9.453 -233.2 221.7 78.89 -303
FCF margin 1.38% -0.18% -5.37% 4.73% 1.31% -3.94%
FCF Conversion (EBITDA) 33.01% - - 305.6% 86% -
FCF Conversion (Net income) 71.95% - - 52,671.56% 270.66% -
Dividend per Share 2 0.1500 0.1000 - - 0.0500 0.1500
Announcement Date 4/17/18 4/16/19 4/21/20 4/20/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 1,261 1,127 776 975 1,057 673
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 91.6 -9.45 -233 222 78.9 -303
ROE (net income / shareholders' equity) 7.99% 3.18% -2.16% 0.68% 2.04% 2.18%
ROA (Net income/ Total Assets) 2.45% 0.8% -1.03% -0.23% 0.16% 0.49%
Assets 1 5,186 5,756 5,431 -187 18,413 7,822
Book Value Per Share 2 12.00 12.20 11.80 11.80 12.00 12.30
Cash Flow per Share 2 7.680 7.340 5.100 5.520 6.120 4.660
Capex 1 119 134 151 53.5 51.2 93.2
Capex / Sales 1.79% 2.61% 3.47% 1.14% 0.85% 1.21%
Announcement Date 4/17/18 4/16/19 4/21/20 4/20/21 4/28/22 4/27/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Ground Freight & Logistics

1st Jan change Capi.
CHANGAN MINSHENG APLL LOGISTICS CO., LTD. Stock Changan Minsheng APLL Logistics Co., Ltd.
+21.39% 50.51M
CANADIAN NATIONAL RAILWAY COMPANY Stock Canadian National Railway Company
+2.82% 79.59B
CANADIAN PACIFIC KANSAS CITY LIMITED Stock Canadian Pacific Kansas City Limited
+6.48% 76.06B
KANSAS CITY SOUTHERN Stock Kansas City Southern
-.--% 26.71B
XPO, INC. Stock XPO, Inc.
+26.61% 12.9B
U-HAUL HOLDING COMPANY Stock U-Haul Holding Company
-9.58% 12.39B
C.H. ROBINSON WORLDWIDE, INC. Stock C.H. Robinson Worldwide, Inc.
-18.72% 8.22B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC. Stock Knight-Swift Transportation Holdings Inc.
-18.66% 7.55B
RUMO S.A. Stock Rumo S.A.
-9.19% 7.52B
ALD Stock ALD
-3.88% 5.4B
Other Ground Freight & Logistics
  1. Stock Market
  2. Equities
  3. 1292 Stock
  4. Financials Changan Minsheng APLL Logistics Co., Ltd.