CHANGZHOU LANGBO SEALING TECHNOLOGIES CO.,LTD. Financials Changzhou Langbo Sealing Technologies Co.,Ltd.
Equities
603655
CNE100002T48
Tires & Rubber Products
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.63 CNY | +1.43% |
|
+14.09% | -24.93% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,654 | 2,338 | 2,285 | 2,315 | 2,639 | 2,207 |
| Enterprise Value (EV) 1 | 1,458 | 2,143 | 2,083 | 2,092 | 2,398 | 1,971 |
| P/E ratio | 55.7 x | 100 x | 103 x | 95 x | 178 x | 110 x |
| Yield | 0.64% | 0.32% | 0.46% | 0.46% | 0.2% | - |
| Capitalization / Revenue | 9.49 x | 14.6 x | 13.5 x | 12 x | 15 x | 11.2 x |
| EV / Revenue | 8.37 x | 13.4 x | 12.3 x | 10.8 x | 13.6 x | 10 x |
| EV / EBITDA | 35.1 x | 59.1 x | 50.4 x | 49.1 x | 97.7 x | 56.7 x |
| EV / FCF | 124 x | 26.9 x | 729 x | 99.6 x | 137 x | -187 x |
| FCF Yield | 0.81% | 3.72% | 0.14% | 1% | 0.73% | -0.54% |
| Price to Book | 3.44 x | 4.74 x | 4.5 x | 4.43 x | 5.01 x | 3.99 x |
| Nbr of stocks (in thousands) | 106,000 | 106,000 | 106,000 | 106,000 | 106,000 | 106,000 |
| Reference price 2 | 15.60 | 22.06 | 21.56 | 21.84 | 24.90 | 20.82 |
| Announcement Date | 4/21/19 | 4/28/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 174.3 | 160 | 168.7 | 193.2 | 176.1 | 197 |
| EBITDA 1 | 41.59 | 36.26 | 41.3 | 42.58 | 24.55 | 34.78 |
| EBIT 1 | 27.14 | 19.98 | 23.53 | 25.5 | 8.167 | 17.95 |
| Operating Margin | 15.57% | 12.49% | 13.95% | 13.2% | 4.64% | 9.11% |
| Earnings before Tax (EBT) 1 | 35.23 | 26.53 | 26.38 | 28.83 | 15.99 | 22.97 |
| Net income 1 | 30.21 | 22.92 | 22.53 | 24.74 | 15.28 | 20.04 |
| Net margin | 17.33% | 14.33% | 13.36% | 12.8% | 8.68% | 10.17% |
| EPS 2 | 0.2800 | 0.2200 | 0.2100 | 0.2300 | 0.1400 | 0.1900 |
| Free Cash Flow 1 | 11.77 | 79.72 | 2.858 | 21 | 17.49 | -10.55 |
| FCF margin | 6.75% | 49.83% | 1.69% | 10.87% | 9.94% | -5.36% |
| FCF Conversion (EBITDA) | 28.3% | 219.86% | 6.92% | 49.32% | 71.27% | - |
| FCF Conversion (Net income) | 38.97% | 347.76% | 12.68% | 84.89% | 114.45% | - |
| Dividend per Share 2 | 0.1000 | 0.0700 | 0.1000 | 0.1000 | 0.0500 | - |
| Announcement Date | 4/21/19 | 4/28/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 195 | 196 | 203 | 223 | 241 | 236 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 11.8 | 79.7 | 2.86 | 21 | 17.5 | -10.6 |
| ROE (net income / shareholders' equity) | 6.41% | 4.71% | 4.5% | 4.8% | 2.91% | 3.75% |
| ROA (Net income/ Total Assets) | 3.35% | 2.41% | 2.76% | 2.89% | 0.91% | 1.95% |
| Assets 1 | 901.1 | 951.1 | 815.6 | 856.5 | 1,685 | 1,026 |
| Book Value Per Share 2 | 4.540 | 4.650 | 4.790 | 4.930 | 4.970 | 5.220 |
| Cash Flow per Share 2 | 1.090 | 1.080 | 1.150 | 1.390 | 1.420 | 1.060 |
| Capex 1 | 16.1 | 21.7 | 11 | 7.68 | 7.71 | 9.64 |
| Capex / Sales | 9.22% | 13.56% | 6.51% | 3.98% | 4.38% | 4.9% |
| Announcement Date | 4/21/19 | 4/28/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -24.93% | 225M | |
| +19.11% | 29.25B | |
| +11.89% | 27.19B | |
| +34.55% | 7.18B | |
| +27.10% | 4.04B | |
| -15.36% | 3.36B | |
| -9.43% | 3.29B | |
| +41.51% | 3.29B | |
| +25.55% | 3.09B | |
| +26.10% | 2.81B |
- Stock Market
- Equities
- 603655 Stock
- Financials Changzhou Langbo Sealing Technologies Co.,Ltd.
