FUSHUN SPECIAL STEEL CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.9 CNY | +1.90% |
|
+3.33% | -39.30% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,508 | 29,384 | 48,849 | 28,221 | 19,169 | 11,635 | - |
| Enterprise Value (EV) 1 | 6,508 | 29,384 | 48,849 | 28,221 | 19,169 | 11,635 | 11,635 |
| P/E ratio | 22 x | 53.2 x | 61.9 x | 143 x | 54 x | 20.3 x | 13 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 4.68 x | 6.59 x | 3.61 x | 2.24 x | 1.22 x | 1.04 x |
| EV / Revenue | - | 4.68 x | 6.59 x | 3.61 x | 2.24 x | 1.22 x | 1.04 x |
| EV / EBITDA | - | - | - | 41.5 x | 26.3 x | 10.9 x | 9.09 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 5.84 x | 8.34 x | 4.66 x | 2.99 x | 1.67 x | 1.48 x |
| Nbr of stocks (in thousands) | 1,972,100 | 1,972,100 | 1,972,100 | 1,972,100 | 1,972,100 | 1,972,100 | - |
| Reference price 2 | 3.300 | 14.90 | 24.77 | 14.31 | 9.720 | 5.900 | 5.900 |
| Announcement Date | 3/30/20 | 3/30/21 | 3/30/22 | 4/19/23 | 3/29/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 6,272 | 7,414 | 7,815 | 8,575 | 9,507 | 11,181 |
| EBITDA 1 | - | - | - | 680 | 729.5 | 1,066 | 1,280 |
| EBIT 1 | - | 588 | 861.9 | 412.1 | 399.1 | 716 | 1,040 |
| Operating Margin | - | 9.37% | 11.63% | 5.27% | 4.65% | 7.53% | 9.3% |
| Earnings before Tax (EBT) 1 | - | 550.7 | 784.3 | 268.4 | 356.6 | 665 | 988.7 |
| Net income 1 | 302 | 551.6 | 783.4 | 196.5 | 362.3 | 565 | 893.3 |
| Net margin | - | 8.79% | 10.57% | 2.51% | 4.23% | 5.94% | 7.99% |
| EPS 2 | 0.1500 | 0.2800 | 0.4000 | 0.1000 | 0.1800 | 0.2900 | 0.4533 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/30/21 | 3/30/22 | 4/19/23 | 3/29/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 11.6% | 14.3% | 3.3% | 5.81% | 8.4% | 11.5% |
| ROA (Net income/ Total Assets) | - | - | - | 3.01% | - | 4.5% | 5.79% |
| Assets 1 | - | - | - | 6,531 | - | 12,556 | 15,429 |
| Book Value Per Share 2 | - | 2.550 | 2.970 | 3.070 | 3.250 | 3.540 | 3.990 |
| Cash Flow per Share 2 | - | 0.3100 | 0.1700 | 0.0200 | 0.0900 | 0.5300 | 0.5800 |
| Capex 1 | - | 85.3 | 257 | 339 | 695 | 190 | 326 |
| Capex / Sales | - | 1.36% | 3.47% | 4.34% | 8.1% | 2% | 2.91% |
| Announcement Date | 3/30/20 | 3/30/21 | 3/30/22 | 4/19/23 | 3/29/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
5.9
CNY
Average target price
7.57
CNY
Spread / Average Target
+28.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -39.30% | 1.61B | |
| +0.70% | 25.86B | |
| +19.56% | 21.23B | |
| -9.07% | 11.73B | |
| +24.56% | 11.2B | |
| +11.54% | 10.91B | |
| +10.96% | 10.15B | |
| +2.61% | 8.56B | |
| +5.78% | 7.32B | |
| +22.56% | 6.92B |
- Stock Market
- Equities
- 600399 Stock
- Financials Fushun Special Steel Co.,LTD.
