Financials Fujian Green Pine Co., Ltd.

Equities

300132

CNE100000VW5

Personal Products

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
3.88 CNY +4.02% Intraday chart for Fujian Green Pine Co., Ltd. +12.46% -25.67%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,990 5,698 9,707 5,832 3,601 2,004 2,004 -
Enterprise Value (EV) 1 3,990 5,698 9,707 5,832 3,601 2,697 2,004 2,004
P/E ratio 9.97 x 11.5 x 21.1 x -6.4 x -4.85 x -39.5 x 18 x 12.9 x
Yield - - 0.96% - - - - -
Capitalization / Revenue 2.81 x 1.96 x 2.51 x 1.58 x 1.23 x 1.37 x 0.78 x 0.67 x
EV / Revenue 2.81 x 1.96 x 2.51 x 1.58 x 1.23 x 1.37 x 0.78 x 0.67 x
EV / EBITDA - - 13.8 x -7.94 x -38.6 x 5.19 x 3.98 x 3.57 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 3.6 x 1.88 x 3.1 x 2.73 x 2.61 x 2.06 x 1.38 x 1.25 x
Nbr of stocks (in thousands) 385,920 516,581 516,581 516,581 516,581 516,581 516,581 -
Reference price 2 10.34 11.03 18.79 11.29 6.970 3.880 3.880 3.880
Announcement Date 2/26/19 2/28/20 4/27/21 4/26/22 4/26/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,422 2,908 3,865 3,693 2,917 1,969 2,567 2,990
EBITDA 1 - - 701.9 -734.2 -93.29 386 503 562
EBIT 1 472.3 554.6 570.3 -907.1 -796.5 -63.38 128.2 179.1
Operating Margin 33.23% 19.07% 14.76% -24.56% -27.3% -3.22% 4.99% 5.99%
Earnings before Tax (EBT) 1 463.5 553.2 552.7 -915.7 -802.2 -87.73 126.7 177.6
Net income 1 400.4 453.2 460.8 -911.7 -742.4 -68.34 110.2 155.7
Net margin 28.16% 15.58% 11.92% -24.68% -25.45% -3.47% 4.29% 5.21%
EPS 2 1.037 0.9580 0.8920 -1.765 -1.437 -0.1323 0.2150 0.3000
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - 0.1800 - - - - -
Announcement Date 2/26/19 2/28/20 4/27/21 4/26/22 4/26/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 43.6% 19.6% 14.9% -34.7% -42.3% -5.08% 7.62% 9.65%
ROA (Net income/ Total Assets) - - 9.93% - -19.1% 0.92% 2.52% 3.86%
Assets 1 - - 4,641 - 3,893 -1,883 4,375 4,035
Book Value Per Share 2 2.880 5.860 6.070 4.130 2.670 2.540 2.820 3.120
Cash Flow per Share 2 0.1200 1.310 1.560 0.0900 0.6600 0.3000 0.8900 0.9700
Capex 1 - - 337 376 69.8 39.8 213 214
Capex / Sales - - 8.73% 10.19% 2.39% 2.02% 8.28% 7.16%
Announcement Date 2/26/19 2/28/20 4/27/21 4/26/22 4/26/23 4/26/24 - -
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
2
Last Close Price
3.88 CNY
Average target price
5.8 CNY
Spread / Average Target
+49.48%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300132 Stock
  4. Financials Fujian Green Pine Co., Ltd.