CHANGCHUN HIGH-TECH INDUSTRY (GROUP) CO., LTD. Financials Changchun High-Tech Industry (Group) Co., Ltd.
Equities
000661
CNE0000007J8
Pharmaceuticals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 111.4 CNY | +1.86% |
|
-5.48% | -23.58% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 90,455 | 181,683 | 109,841 | 66,954 | 58,638 | 44,810 | - | - |
| Enterprise Value (EV) 1 | 90,455 | 181,683 | 109,841 | 66,954 | 58,638 | 44,810 | 44,810 | 44,810 |
| P/E ratio | 43.5 x | 60.2 x | 29.6 x | 16.4 x | 13.2 x | 8.64 x | 7.62 x | 7.06 x |
| Yield | 0.22% | 0.18% | 0.29% | 0.6% | 3.09% | 2.56% | 2.4% | 3.29% |
| Capitalization / Revenue | 12.3 x | 21.2 x | 10.2 x | 5.3 x | 4.03 x | 2.71 x | 2.4 x | 2.19 x |
| EV / Revenue | 12.3 x | 21.2 x | 10.2 x | 5.3 x | 4.03 x | 2.71 x | 2.4 x | 2.19 x |
| EV / EBITDA | 29.9 x | 44.2 x | 22 x | 12.5 x | 9.6 x | 6.86 x | 5.6 x | 5.37 x |
| EV / FCF | - | 1,284,551,251 x | 99,344,922 x | - | - | - | - | - |
| FCF Yield | - | 0% | 0% | - | - | - | - | - |
| Price to Book | 11.2 x | 16.6 x | 7.54 x | 3.73 x | 2.67 x | 1.69 x | 1.41 x | 1.21 x |
| Nbr of stocks (in thousands) | 404,720 | 404,720 | 404,720 | 402,247 | 402,182 | 402,172 | - | - |
| Reference price 2 | 223.5 | 448.9 | 271.4 | 166.4 | 145.8 | 111.4 | 111.4 | 111.4 |
| Announcement Date | 3/26/20 | 3/11/21 | 3/16/22 | 3/29/23 | 3/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,374 | 8,577 | 10,747 | 12,627 | 14,566 | 16,542 | 18,633 | 20,475 |
| EBITDA 1 | 3,024 | 4,115 | 4,999 | 5,369 | 6,111 | 6,534 | 8,005 | 8,342 |
| EBIT 1 | 2,876 | 3,936 | 4,715 | 4,968 | 5,588 | 6,541 | 7,408 | 7,969 |
| Operating Margin | 39.01% | 45.89% | 43.88% | 39.34% | 38.36% | 39.54% | 39.76% | 38.92% |
| Earnings before Tax (EBT) 1 | 2,820 | 3,913 | 4,617 | 4,924 | 5,510 | 6,466 | 7,336 | 7,899 |
| Net income 1 | 1,775 | 3,047 | 3,757 | 4,140 | 4,532 | 5,207 | 5,884 | 6,361 |
| Net margin | 24.07% | 35.52% | 34.96% | 32.79% | 31.12% | 31.48% | 31.58% | 31.07% |
| EPS 2 | 5.135 | 7.460 | 9.170 | 10.16 | 11.06 | 12.90 | 14.62 | 15.77 |
| Free Cash Flow | - | 141.4 | 1,106 | - | - | - | - | - |
| FCF margin | - | 1.65% | 10.29% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | 3.44% | 22.12% | - | - | - | - | - |
| FCF Conversion (Net income) | - | 4.64% | 29.43% | - | - | - | - | - |
| Dividend per Share 2 | 0.5000 | 0.8000 | 0.8000 | 1.000 | 4.500 | 2.857 | 2.675 | 3.670 |
| Announcement Date | 3/26/20 | 3/11/21 | 3/16/22 | 3/29/23 | 3/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,884 | 3,177 | 3,899 | 5,191 | 4,467 | 3,546 | 4,328 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | 2.200 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/19/24 | 4/19/24 | - | - | - | - | - |
1CNY in Million
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 | - | 141 | 1,106 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 28.5% | 31.2% | 29.5% | 25.7% | 22.6% | 19.5% | 18.5% | 17.2% |
| ROA (Net income/ Total Assets) | 16% | 20.6% | 19.1% | 17.1% | - | 15.4% | 15% | 14.8% |
| Assets 1 | 11,068 | 14,783 | 19,680 | 24,272 | - | 33,923 | 39,224 | 42,886 |
| Book Value Per Share 2 | 20.00 | 27.00 | 36.00 | 44.60 | 54.60 | 65.80 | 78.90 | 91.90 |
| Cash Flow per Share 2 | 4.780 | 2.750 | 8.130 | 6.980 | 12.60 | 11.30 | 15.40 | 15.10 |
| Capex 1 | 840 | 970 | 2,225 | 2,088 | 2,089 | 1,167 | 1,813 | 1,536 |
| Capex / Sales | 11.39% | 11.3% | 20.7% | 16.54% | 14.34% | 7.05% | 9.73% | 7.5% |
| Announcement Date | 3/26/20 | 3/11/21 | 3/16/22 | 3/29/23 | 3/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
111.4
CNY
Average target price
195.3
CNY
Spread / Average Target
+75.32%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.58% | 6.18B | |
| +25.83% | 661B | |
| +27.00% | 566B | |
| -6.76% | 352B | |
| +20.34% | 332B | |
| +3.00% | 283B | |
| +13.09% | 231B | |
| +5.46% | 200B | |
| -9.61% | 195B | |
| -6.26% | 145B |
- Stock Market
- Equities
- 000661 Stock
- Financials Changchun High-Tech Industry (Group) Co., Ltd.
