Financials Giant Network Group Co., Ltd.

Equities

002558

CNE1000010R3

Internet Services

End-of-day quote Shenzhen S.E. 06:00:00 2024-06-16 pm EDT 5-day change 1st Jan Change
10.15 CNY -1.65% Intraday chart for Giant Network Group Co., Ltd. +3.68% -8.89%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 35,115 33,488 22,703 15,271 21,172 19,258 - -
Enterprise Value (EV) 1 35,115 33,488 22,703 15,271 21,172 19,258 19,258 19,258
P/E ratio - - 22.6 x 17.3 x 18.9 x 13.7 x 12.3 x 10.9 x
Yield 0.72% 0.92% 1.34% 2.01% 0.72% 2.03% 2.28% 2.93%
Capitalization / Revenue - 15.1 x 10.7 x 7.49 x 7.24 x 6.03 x 5.37 x 4.93 x
EV / Revenue - 15.1 x 10.7 x 7.49 x 7.24 x 6.03 x 5.37 x 4.93 x
EV / EBITDA - - 19.9 x 17 x 18.2 x 12.5 x 11 x 9.94 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - - - 1.88 x 1.55 x 1.39 x 1.28 x
Nbr of stocks (in thousands) 1,944,333 1,921,261 1,896,653 1,918,447 1,900,562 1,897,372 - -
Reference price 2 18.06 17.43 11.97 7.960 11.14 10.15 10.15 10.15
Announcement Date 4/29/20 4/29/21 4/29/22 4/28/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 2,217 2,124 2,038 2,924 3,194 3,585 3,906
EBITDA 1 - - 1,140 898.9 1,161 1,537 1,743 1,938
EBIT 1 - 1,100 1,050 831.3 1,109 1,504 1,708 1,920
Operating Margin - 49.61% 49.41% 40.79% 37.92% 47.07% 47.64% 49.15%
Earnings before Tax (EBT) 1 - - 1,029 829.7 1,101 1,501 1,708 1,920
Net income 1 - 1,029 994.5 851 1,086 1,436 1,630 1,841
Net margin - 46.41% 46.82% 41.76% 37.15% 44.96% 45.47% 47.13%
EPS 2 - - 0.5300 0.4600 0.5900 0.7383 0.8246 0.9328
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1300 0.1600 0.1600 0.1600 0.0800 0.2059 0.2318 0.2972
Announcement Date 4/29/20 4/29/21 4/29/22 4/28/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 823.8 656.9 696.4 711.1 724.3 743.7
EBITDA - - - - - - -
EBIT 1 - - -31.84 - 353.7 365 301.7
Operating Margin - - -4.85% - 49.74% 50.4% 40.57%
Earnings before Tax (EBT) 1 - - - - 353.7 365 301.7
Net income 1 418.8 421.2 1.619 352.4 316.8 327 270.1
Net margin - 51.13% 0.25% 50.6% 44.55% 45.15% 36.31%
EPS 2 0.2300 - - - 0.1605 0.1657 0.1368
Dividend per Share - - - - - - -
Announcement Date 8/30/23 10/30/23 4/29/24 4/29/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 9.97% 7.58% 8.93% 11.5% 11.8% 12.4%
ROA (Net income/ Total Assets) - - - 8.18% 10.6% 10.9% 12.1%
Assets 1 - - - 13,290 13,550 14,955 15,215
Book Value Per Share 2 - - - 5.920 6.530 7.310 7.910
Cash Flow per Share 2 - - - 0.5700 0.4300 0.6100 0.7400
Capex 1 - - - 88.4 105 87.7 120
Capex / Sales - - - 3.02% 3.29% 2.45% 3.08%
Announcement Date 4/29/21 4/29/22 4/28/23 4/29/24 - - -
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
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
10.15 CNY
Average target price
15.64 CNY
Spread / Average Target
+54.07%
Consensus
  1. Stock Market
  2. Equities
  3. 002558 Stock
  4. Financials Giant Network Group Co., Ltd.