Financials Dare Power Dekor Home Co.,Ltd.

Equities

000910

CNE000000YV2

Forest & Wood Products

End-of-day quote Shenzhen S.E. 06:00:00 2024-07-18 pm EDT 5-day change 1st Jan Change
6.02 CNY -0.99% Intraday chart for Dare Power Dekor Home Co.,Ltd. +1.18% -24.75%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,746 7,642 7,341 4,664 4,379 3,295 - -
Enterprise Value (EV) 1 7,746 7,642 7,341 4,664 4,379 3,295 3,295 3,295
P/E ratio 10.8 x 12.2 x 12.3 x 11.1 x 13.1 x 8.6 x 7.72 x 6.84 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 0.46 x 0.41 x 0.38 x
EV / Revenue 1.06 x 1.05 x 0.84 x 0.63 x 0.67 x 0.46 x 0.41 x 0.38 x
EV / EBITDA 7.4 x 8.14 x 7.37 x 6.75 x 7.25 x 5.05 x 4.52 x 4.07 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.53 x 1.36 x 1.2 x 0.72 x 0.65 x 0.46 x 0.44 x 0.41 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 6.020 6.020 6.020
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.02 CNY
Average target price
9.1 CNY
Spread / Average Target
+51.16%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000910 Stock
  4. Financials Dare Power Dekor Home Co.,Ltd.