CHINA TIANYING INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.68 CNY | -4.88% |
|
+8.08% | -5.26% |
| Apr. 30 | China Tianying Inc. Proposes Final Dividend for 2023 | CI |
| Apr. 29 | China Tianying Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 15,572 | 15,030 | 12,107 | 11,797 | 11,176 | - |
| Enterprise Value (EV) 1 | 15,572 | 15,030 | 12,107 | 11,797 | 11,176 | 11,176 |
| P/E ratio | 20.4 x | 20.6 x | 101 x | 35.3 x | 14.5 x | 10.8 x |
| Yield | - | - | - | 0.43% | - | - |
| Capitalization / Revenue | 0.84 x | - | - | 2.22 x | 1.23 x | 1.01 x |
| EV / Revenue | 0.84 x | - | - | 2.22 x | 1.23 x | 1.01 x |
| EV / EBITDA | 5.38 x | - | - | 10.2 x | 5.49 x | 4.29 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.44 x | - | - | 1.17 x | 1.1 x | 1.08 x |
| Nbr of stocks (in thousands) | 2,523,777 | 2,500,783 | 2,388,033 | 2,388,033 | 2,388,033 | - |
| Reference price 2 | 6.170 | 6.010 | 5.070 | 4.940 | 4.680 | 4.680 |
| Announcement Date | 4/30/20 | 3/30/22 | 4/28/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 18,587 | - | - | 5,324 | 9,071 | 11,066 |
| EBITDA 1 | 2,896 | - | - | 1,155 | 2,035 | 2,605 |
| EBIT 1 | 909.6 | - | - | 427.2 | 1,271 | 1,706 |
| Operating Margin | 4.89% | - | - | 8.02% | 14.02% | 15.41% |
| Earnings before Tax (EBT) 1 | 1,057 | - | - | 420.3 | 1,274 | 1,725 |
| Net income 1 | 713 | 729 | 123.5 | 337.3 | 812.6 | 1,096 |
| Net margin | 3.84% | - | - | 6.34% | 8.96% | 9.9% |
| EPS 2 | 0.3018 | 0.2919 | 0.0500 | 0.1400 | 0.3233 | 0.4333 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.0210 | - | - |
| Announcement Date | 4/30/20 | 3/30/22 | 4/28/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 7.44% | - | - | 3.22% | 7.11% | 9.43% |
| ROA (Net income/ Total Assets) | - | - | - | - | 3% | 3.7% |
| Assets 1 | - | - | - | - | 27,086 | 29,613 |
| Book Value Per Share 2 | 4.280 | - | - | 4.220 | 4.260 | 4.350 |
| Cash Flow per Share 2 | 0.9500 | - | - | 0.1900 | 0.6900 | 1.010 |
| Capex 1 | 3,553 | - | - | 2,379 | 992 | 1,067 |
| Capex / Sales | 19.11% | - | - | 44.69% | 10.94% | 9.65% |
| Announcement Date | 4/30/20 | 3/30/22 | 4/28/23 | 4/29/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
4.68
CNY
Average target price
7.3
CNY
Spread / Average Target
+55.98%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.26% | 1.54B | |
| +9.36% | 41.81B | |
| +2.71% | 11.98B | |
| +7.03% | 5.24B | |
| -9.44% | 4.11B | |
| +0.74% | 3.87B | |
| -1.76% | 2.39B | |
| +6.23% | 2.07B | |
| +3.34% | 1.44B | |
| -10.65% | 1.31B |
- Stock Market
- Equities
- 000035 Stock
- Financials China Tianying Inc.
