CHANGSHA DIALINE NEW MATERIAL SCI.&TECH. CO., LTD. Financials Changsha DIALINE New Material Sci.&Tech. Co., Ltd.
Equities
300700
CNE1000034V5
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.7 CNY | -1.92% |
|
+0.19% | -36.95% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,714 | 1,529 | 4,389 | 4,730 | 2,983 | - | - |
| Enterprise Value (EV) 1 | 1,714 | 1,529 | 4,389 | 4,730 | 2,983 | 2,983 | 2,983 |
| P/E ratio | 1,040 x | -19.5 x | 46.9 x | 36.9 x | 19.9 x | 8.19 x | 8.51 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | 6.83 x | 5.58 x | 2.41 x | 1.4 x | 1.49 x |
| EV / Revenue | - | - | 6.83 x | 5.58 x | 2.41 x | 1.4 x | 1.49 x |
| EV / EBITDA | - | - | 27.9 x | 25.5 x | 5.13 x | 4.13 x | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 5.82 x | 3.69 x | 2.13 x | 2.71 x | 1.59 x |
| Nbr of stocks (in thousands) | 192,831 | 192,848 | 218,759 | 278,753 | 278,753 | - | - |
| Reference price 2 | 8.889 | 7.928 | 20.06 | 16.97 | 10.70 | 10.70 | 10.70 |
| Announcement Date | 4/26/21 | 4/11/22 | 3/3/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 642.7 | 848.1 | 1,239 | 2,131 | 1,999 |
| EBITDA 1 | - | - | 157.2 | 185.8 | 581 | 722 | - |
| EBIT 1 | - | - | 102.3 | 122.8 | 490 | 585 | - |
| Operating Margin | - | - | 15.92% | 14.48% | 39.53% | 27.46% | - |
| Earnings before Tax (EBT) 1 | - | - | 102.2 | 122.8 | 489 | 584 | - |
| Net income 1 | 1.504 | -78.12 | 90.96 | 112.5 | 150.2 | 364.5 | 350.7 |
| Net margin | - | - | 14.15% | 13.26% | 12.12% | 17.11% | 17.54% |
| EPS 2 | 0.008550 | -0.4056 | 0.4278 | 0.4600 | 0.5390 | 1.306 | 1.258 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 4/26/21 | 4/11/22 | 3/3/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 14.3% | 11.5% | 23% | 21.6% | - |
| ROA (Net income/ Total Assets) | - | - | - | 6.09% | 11.8% | 10.6% | - |
| Assets 1 | - | - | - | 1,846 | 1,273 | 3,439 | - |
| Book Value Per Share 2 | - | - | 3.450 | 4.600 | 5.010 | 3.940 | 6.740 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 111 | 85.4 | 304 | 404 | - |
| Capex / Sales | - | - | 17.32% | 10.07% | 24.53% | 18.96% | - |
| Announcement Date | 4/26/21 | 4/11/22 | 3/3/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.7
CNY
Average target price
18.08
CNY
Spread / Average Target
+68.93%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.95% | 412M | |
| +15.05% | 8.49B | |
| +21.59% | 6.51B | |
| +5.76% | 4.68B | |
| +32.04% | 4.63B | |
| +0.75% | 4.31B | |
| -14.26% | 3.27B | |
| -22.11% | 2.78B | |
| -0.43% | 2.54B | |
| -4.09% | 2.41B |
- Stock Market
- Equities
- 300700 Stock
- Financials Changsha DIALINE New Material Sci.&Tech. Co., Ltd.
