FUJIAN STAR-NET COMMUNICATION CO., LTD. Financials Fujian Star-net Communication Co., LTD.
Equities
002396
CNE100000QF0
Communications & Networking
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.19 CNY | -7.32% |
|
-5.59% | -15.94% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,741 | 13,450 | 13,748 | 11,176 | 10,714 | 9,004 | - | - |
| Enterprise Value (EV) 1 | 20,741 | 13,450 | 12,084 | 7,580 | 7,345 | 4,744 | 3,038 | 9,004 |
| P/E ratio | 33.9 x | 31.2 x | 25 x | 19.4 x | 24.8 x | 14.2 x | 10.6 x | 8.15 x |
| Yield | 0.31% | 0.43% | 0.42% | 0.52% | 1.38% | 1.43% | 0.95% | 2.67% |
| Capitalization / Revenue | 2.24 x | 1.31 x | 1.01 x | 0.71 x | 0.67 x | 0.46 x | 0.39 x | 0.33 x |
| EV / Revenue | 2.24 x | 1.31 x | 0.89 x | 0.48 x | 0.46 x | 0.24 x | 0.13 x | 0.33 x |
| EV / EBITDA | 21.4 x | 18.8 x | 14.5 x | 7.72 x | 10.1 x | 4.48 x | 2.12 x | 5.27 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 4.91 x | 3.21 x | 2.93 x | 1.84 x | 1.67 x | 1.29 x | 1.15 x | 1.03 x |
| Nbr of stocks (in thousands) | 583,280 | 583,280 | 583,280 | 583,280 | 592,930 | 592,727 | - | - |
| Reference price 2 | 35.56 | 23.06 | 23.57 | 19.16 | 18.07 | 15.19 | 15.19 | 15.19 |
| Announcement Date | 2/27/20 | 4/14/21 | 3/24/22 | 3/30/23 | 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 | 9,266 | 10,304 | 13,549 | 15,741 | 15,908 | 19,681 | 23,028 | 27,234 |
| EBITDA 1 | 968.5 | 715.9 | 832.5 | 981.8 | 725 | 1,058 | 1,436 | 1,710 |
| EBIT 1 | 840.3 | 568 | 666 | 759.2 | 449.4 | 697.8 | 1,063 | 1,329 |
| Operating Margin | 9.07% | 5.51% | 4.92% | 4.82% | 2.82% | 3.55% | 4.62% | 4.88% |
| Earnings before Tax (EBT) 1 | 862.2 | 561.3 | 671.7 | 763.5 | 459.2 | 703.4 | 1,055 | 1,332 |
| Net income 1 | 611.3 | 431.4 | 550.4 | 576.1 | 424.9 | 631.2 | 843.5 | 1,105 |
| Net margin | 6.6% | 4.19% | 4.06% | 3.66% | 2.67% | 3.21% | 3.66% | 4.06% |
| EPS 2 | 1.048 | 0.7396 | 0.9436 | 0.9876 | 0.7273 | 1.067 | 1.428 | 1.863 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1100 | 0.1000 | 0.1000 | 0.1000 | 0.2500 | 0.2167 | 0.1450 | 0.4050 |
| Announcement Date | 2/27/20 | 4/14/21 | 3/24/22 | 3/30/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,384 | 6,920 | 4,357 | 2,950 | 3,745 | 4,124 | 4,921 | 9,045 | 3,353 | 3,617 | 4,083 | 4,855 | 8,938 | 3,139 | 4,291 | 4,814 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 544.8 | -119.4 | 171.3 | 258.2 | 363.3 | -33.6 | 329.7 | 93.15 | 132.1 | 127.6 | 96.52 | 224.1 | -34.56 | - | - |
| Operating Margin | - | 7.87% | -2.74% | 5.8% | 6.9% | 8.81% | -0.68% | 3.65% | 2.78% | 3.65% | 3.12% | 1.99% | 2.51% | -1.1% | - | - |
| Earnings before Tax (EBT) | - | 544.3 | - | - | - | - | -31.57 | 329.6 | - | - | - | 109.6 | 237.1 | - | - | - |
| Net income | 68.56 | 362.8 | - | - | - | - | 25.48 | 264.5 | - | - | - | 122 | 226.6 | - | - | - |
| Net margin | 2.03% | 5.24% | - | - | - | - | 0.52% | 2.92% | - | - | - | 2.51% | 2.53% | - | - | - |
| EPS 2 | - | 0.6200 | 0.1158 | 0.2059 | 0.3283 | 0.4097 | 0.0500 | 0.4600 | 0.1386 | 0.2000 | 0.1800 | 0.2100 | 0.3900 | 0.0199 | 0.3500 | 0.3500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/27/20 | 4/14/21 | 3/24/22 | 4/28/22 | 8/25/22 | 10/27/22 | 3/30/23 | 3/30/23 | 4/25/23 | 8/24/23 | 10/26/23 | 3/28/24 | 3/28/24 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 1,663 | 3,596 | 3,370 | 4,259 | 5,966 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.5% | 10.2% | 12.4% | 11.4% | 6.78% | 9.4% | 12% | 13% |
| ROA (Net income/ Total Assets) | 8.35% | 5.27% | 5.55% | 4.51% | - | 4.11% | 5.46% | 6.03% |
| Assets 1 | 7,325 | 8,182 | 9,919 | 12,785 | - | 15,370 | 15,463 | 18,325 |
| Book Value Per Share 2 | 7.250 | 7.180 | 8.050 | 10.40 | 10.80 | 11.80 | 13.20 | 14.80 |
| Cash Flow per Share 2 | 1.310 | 1.270 | 0.7700 | 0.9300 | 2.310 | 2.470 | 3.410 | 2.460 |
| Capex 1 | 292 | 477 | 416 | 434 | 420 | 259 | 301 | 414 |
| Capex / Sales | 3.15% | 4.63% | 3.07% | 2.75% | 2.64% | 1.31% | 1.31% | 1.52% |
| Announcement Date | 2/27/20 | 4/14/21 | 3/24/22 | 3/30/23 | 3/28/24 | - | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
15.19
CNY
Average target price
20.11
CNY
Spread / Average Target
+32.37%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -15.94% | 1.24B | |
| -18.16% | 7.32B | |
| -18.03% | 2.79B | |
| +23.55% | 2.4B | |
| +0.59% | 1.16B | |
| -8.55% | 1.12B | |
| -14.22% | 757M | |
| +56.03% | 716M | |
| -14.83% | 534M | |
| +3.98% | 426M |
- Stock Market
- Equities
- 002396 Stock
- Financials Fujian Star-net Communication Co., LTD.
