DARE POWER DEKOR HOME CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.99 CNY | +4.48% |
|
+1.90% | -12.62% |
| Apr. 25 | Dare Power Dekor Home Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 29 | Dare Power Dekor Home Co.,Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,746 | 7,642 | 7,341 | 4,664 | 4,379 | 3,826 | - | - |
| Enterprise Value (EV) 1 | 7,746 | 7,642 | 7,341 | 4,664 | 4,379 | 3,826 | 3,826 | 3,826 |
| P/E ratio | 10.8 x | 12.2 x | 12.3 x | 11.1 x | 13.1 x | 9.99 x | 8.96 x | 7.94 x |
| Yield | 0.93% | 1.15% | - | 1.88% | - | - | - | - |
| Capitalization / Revenue | 1.06 x | 1.05 x | 0.84 x | 0.63 x | 0.67 x | 0.53 x | 0.48 x | 0.44 x |
| EV / Revenue | 1.06 x | 1.05 x | 0.84 x | 0.63 x | 0.67 x | 0.53 x | 0.48 x | 0.44 x |
| EV / EBITDA | 7.4 x | 8.14 x | 7.37 x | 6.75 x | 7.25 x | 5.87 x | 5.25 x | 4.72 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.53 x | 1.36 x | 1.2 x | 0.72 x | 0.65 x | 0.54 x | 0.51 x | 0.48 x |
| Nbr of stocks (in thousands) | 553,670 | 547,398 | 547,398 | 547,398 | 547,398 | 547,398 | - | - |
| Reference price 2 | 13.99 | 13.96 | 13.41 | 8.520 | 8.000 | 6.990 | 6.990 | 6.990 |
| Announcement Date | 4/14/20 | 3/25/21 | 3/28/22 | 3/27/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,298 | 7,264 | 8,751 | 7,363 | 6,532 | 7,232 | 7,951 | 8,669 |
| EBITDA 1 | 1,046 | 939.1 | 996.6 | 690.5 | 603.6 | 652.2 | 728.9 | 809.8 |
| EBIT 1 | 859.6 | 744.6 | 762 | 498 | 401.1 | 462 | 520.2 | 582.4 |
| Operating Margin | 11.78% | 10.25% | 8.71% | 6.76% | 6.14% | 6.39% | 6.54% | 6.72% |
| Earnings before Tax (EBT) 1 | 854.7 | 747 | 747.4 | 503 | 411.1 | 471.9 | 530.2 | 592.3 |
| Net income 1 | 719.6 | 625.5 | 595.1 | 420.3 | 332.7 | 382 | 429.1 | 479.4 |
| Net margin | 9.86% | 8.61% | 6.8% | 5.71% | 5.09% | 5.28% | 5.4% | 5.53% |
| EPS 2 | 1.300 | 1.140 | 1.090 | 0.7700 | 0.6100 | 0.7000 | 0.7800 | 0.8800 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | 0.1300 | 0.1600 | - | 0.1600 | - | - | - | - |
| Announcement Date | 4/14/20 | 3/25/21 | 3/28/22 | 3/27/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
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 | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.5% | 11.7% | 10.2% | 6.7% | 5.06% | 5.41% | 5.73% | 6.02% |
| ROA (Net income/ Total Assets) | 9.63% | 7.44% | - | - | - | - | - | - |
| Assets 1 | 7,471 | 8,404 | - | - | - | - | - | - |
| Book Value Per Share 2 | 9.150 | 10.30 | 11.20 | 11.80 | 12.20 | 13.00 | 13.70 | 14.60 |
| Cash Flow per Share 2 | 0.9900 | 1.620 | 1.090 | 1.190 | 1.200 | -0.0300 | 1.470 | 0.2200 |
| Capex 1 | 166 | 232 | 154 | 24.3 | 173 | 144 | 126 | 120 |
| Capex / Sales | 2.27% | 3.2% | 1.76% | 0.33% | 2.64% | 2% | 1.58% | 1.38% |
| Announcement Date | 4/14/20 | 3/25/21 | 3/28/22 | 3/27/23 | 3/28/24 | - | - | - |
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
1
Last Close Price
6.99
CNY
Average target price
9.1
CNY
Spread / Average Target
+30.19%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.62% | 505M | |
| +4.69% | 3.39B | |
| -17.29% | 1.7B | |
| +6.78% | 1.38B | |
| +21.90% | 1.19B | |
| -8.55% | 1.15B | |
| -7.86% | 748M | |
| -20.93% | 704M | |
| +7.88% | 532M | |
| -26.05% | 467M |
- Stock Market
- Equities
- 000910 Stock
- Financials Dare Power Dekor Home Co.,Ltd.
