Financials China Resources and Environment Co.,Ltd.

Equities

600217

CNE000001113

Environmental Services & Equipment

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
4.47 CNY +1.82% Intraday chart for China Resources and Environment Co.,Ltd. -2.83% +2.05%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 9,026 5,680 7,110 7,971 10,512 6,832
Enterprise Value (EV) 1 10,563 6,870 8,886 10,043 12,542 9,566
P/E ratio 40.8 x 18 x 17.7 x 19.4 x 34 x 107 x
Yield - - - - 0.13% -
Capitalization / Revenue 3.86 x 1.81 x 2.17 x 2.39 x 3.03 x 2.19 x
EV / Revenue 4.52 x 2.19 x 2.72 x 3.02 x 3.62 x 3.06 x
EV / EBITDA 24.8 x 11.6 x 12.8 x 14.7 x 23.1 x 34.6 x
EV / FCF -12 x 8.88 x -91.1 x -14.4 x -103 x -18.7 x
FCF Yield -8.31% 11.3% -1.1% -6.93% -0.97% -5.36%
Price to Book 5.37 x 4.01 x 3.94 x 3.62 x 4.35 x 2.69 x
Nbr of stocks (in thousands) 1,388,660 1,388,660 1,388,660 1,388,660 1,388,660 1,388,660
Reference price 2 6.500 4.090 5.120 5.740 7.570 4.920
Announcement Date 3/19/18 4/15/19 4/20/20 4/28/21 4/22/22 4/24/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,338 3,136 3,272 3,331 3,469 3,123
EBITDA 1 426.6 593 694 681.4 543 276.8
EBIT 1 373.5 532.2 631.6 615.7 470.6 206.3
Operating Margin 15.97% 16.97% 19.3% 18.49% 13.56% 6.61%
Earnings before Tax (EBT) 1 264.2 400.9 500.2 485.8 309.2 32.71
Net income 1 217.6 316.1 401.8 410.5 309.2 63.72
Net margin 9.31% 10.08% 12.28% 12.32% 8.91% 2.04%
EPS 2 0.1594 0.2277 0.2894 0.2956 0.2226 0.0459
Free Cash Flow 1 -877.8 773.3 -97.55 -696.3 -122 -512.5
FCF margin -37.54% 24.66% -2.98% -20.91% -3.52% -16.41%
FCF Conversion (EBITDA) - 130.41% - - - -
FCF Conversion (Net income) - 244.62% - - - -
Dividend per Share - - - - 0.0100 -
Announcement Date 3/19/18 4/15/19 4/20/20 4/28/21 4/22/22 4/24/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,536 1,190 1,776 2,072 2,030 2,734
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.602 x 2.007 x 2.559 x 3.041 x 3.738 x 9.874 x
Free Cash Flow 1 -878 773 -97.6 -696 -122 -513
ROE (net income / shareholders' equity) 15.8% 20% 24.9% 20.3% 12.9% 2.52%
ROA (Net income/ Total Assets) 5.73% 6.92% 7.61% 6.47% 4.31% 1.78%
Assets 1 3,795 4,570 5,281 6,344 7,173 3,587
Book Value Per Share 2 1.210 1.020 1.300 1.590 1.740 1.830
Cash Flow per Share 2 0.4200 0.4700 0.5900 0.5400 0.8600 0.6500
Capex 1 59.7 66.8 87.1 60.7 80.6 210
Capex / Sales 2.55% 2.13% 2.66% 1.82% 2.32% 6.71%
Announcement Date 3/19/18 4/15/19 4/20/20 4/28/21 4/22/22 4/24/23
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 600217 Stock
  4. Financials China Resources and Environment Co.,Ltd.