Stock 605318 FSILON FURNISHING AND CONSTRUCTION MATERIALS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fsilon Furnishing and Construction Materials Corporation

Equities

605318

CNE1000044G5

Construction Supplies & Fixtures

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
15.08 CNY -1.95% Intraday chart for Fsilon Furnishing and Construction Materials Corporation -3.83% -6.16%
Apr. 29 Fsilon Furnishing and Construction Materials Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Fsilon Furnishing and Construction Materials Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 1,896 1,969 1,719 2,009
Enterprise Value (EV) 1 1,181 1,301 1,051 1,531
P/E ratio 24.5 x 33.1 x 153 x 161 x
Yield 2.04% 1.97% 2.18% -
Capitalization / Revenue 4.23 x 2.97 x 2.52 x 2.71 x
EV / Revenue 2.63 x 1.96 x 1.54 x 2.07 x
EV / EBITDA 17.7 x 19.8 x 122 x 23.8 x
EV / FCF 67.7 x 109 x 59.4 x -10.3 x
FCF Yield 1.48% 0.92% 1.68% -9.67%
Price to Book 2.23 x 2.35 x 2.19 x 2.59 x
Nbr of stocks (in thousands) 129,171 129,171 124,990 124,990
Reference price 2 14.68 15.24 13.75 16.07
Announcement Date 4/28/21 4/28/22 4/26/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 517.3 480 448.1 663.1 682.7 740
EBITDA 1 87.69 89.77 66.9 65.64 8.581 64.21
EBIT 1 83.04 81.38 58.54 51.8 -6.648 48.45
Operating Margin 16.05% 16.95% 13.06% 7.81% -0.97% 6.55%
Earnings before Tax (EBT) 1 94.97 98.53 73.89 69.02 10.84 13.18
Net income 1 82.03 84.67 64.19 58.77 11.28 12.84
Net margin 15.86% 17.64% 14.32% 8.86% 1.65% 1.74%
EPS 2 0.9100 0.8700 0.6000 0.4600 0.0900 0.1000
Free Cash Flow 1 -3.293 17.76 17.45 11.99 17.68 -148
FCF margin -0.64% 3.7% 3.89% 1.81% 2.59% -20.01%
FCF Conversion (EBITDA) - 19.79% 26.08% 18.26% 206.04% -
FCF Conversion (Net income) - 20.98% 27.18% 20.4% 156.73% -
Dividend per Share - - 0.3000 0.3000 0.3000 -
Announcement Date 5/31/19 7/9/20 4/28/21 4/28/22 4/26/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 254 300 715 667 668 478
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -3.29 17.8 17.4 12 17.7 -148
ROE (net income / shareholders' equity) 31.7% 22.3% 10.1% 7.09% 1.42% 1.64%
ROA (Net income/ Total Assets) 12.1% 9.13% 4.23% 2.73% -0.34% 2.48%
Assets 1 679.8 927.8 1,516 2,154 -3,336 516.9
Book Value Per Share 2 3.490 4.360 6.580 6.480 6.270 6.220
Cash Flow per Share 2 1.210 2.750 4.540 5.580 4.770 3.120
Capex 1 54 61.9 72.9 54.2 38.3 51.6
Capex / Sales 10.45% 12.9% 16.26% 8.17% 5.62% 6.98%
Announcement Date 5/31/19 7/9/20 4/28/21 4/28/22 4/26/23 4/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Roofing Supplies

1st Jan change Capi.
FSILON FURNISHING AND CONSTRUCTION MATERIALS CORPORATION Stock Fsilon Furnishing and Construction Materials Corporation
-6.16% 260M
ZHEJIANG YOUPON INTEGRATED CEILING CO.,LTD. Stock Zhejiang Youpon Integrated Ceiling Co.,Ltd.
-28.57% 221M
Roofing Supplies
  1. Stock Market
  2. Equities
  3. 605318 Stock
  4. Financials Fsilon Furnishing and Construction Materials Corporation