Stock 002636 GOLDENMAX INTERNATIONAL GROUP LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Goldenmax International Group Ltd.

Equities

002636

CNE1000019C6

Semiconductors

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
6.92 CNY -0.86% Intraday chart for Goldenmax International Group Ltd. +7.12% -22.33%
Apr. 28 Goldenmax International Group Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 28 Goldenmax International Group Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,191 6,239 6,719 10,956 5,671 6,486
Enterprise Value (EV) 1 3,607 4,552 5,436 9,084 3,880 5,370
P/E ratio 17.7 x 39.9 x 37.2 x 15.9 x 64.9 x -82.5 x
Yield - - 0.65% 0.56% 1.09% -
Capitalization / Revenue 1.41 x 1.88 x 1.86 x 1.86 x 1.51 x 1.82 x
EV / Revenue 0.98 x 1.37 x 1.51 x 1.54 x 1.03 x 1.5 x
EV / EBITDA 9.91 x 16.8 x 15.2 x 10.1 x 46.1 x 126 x
EV / FCF 16.2 x 15.4 x 25.4 x 41.4 x -30.5 x -97.1 x
FCF Yield 6.16% 6.48% 3.94% 2.42% -3.27% -1.03%
Price to Book 2.06 x 2.34 x 2.36 x 3.14 x 1.61 x 1.46 x
Nbr of stocks (in thousands) 728,000 728,000 728,000 728,000 728,000 728,000
Reference price 2 7.130 8.570 9.230 15.05 7.790 8.910
Announcement Date 4/25/19 4/29/20 4/29/21 4/28/22 4/28/23 4/28/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,683 3,322 3,607 5,891 3,760 3,571
EBITDA 1 364.1 271.1 357.3 900.8 84.09 42.66
EBIT 1 278.8 172.2 260.3 795.9 -25.07 -108.1
Operating Margin 7.57% 5.18% 7.22% 13.51% -0.67% -3.03%
Earnings before Tax (EBT) 1 350.3 186.3 239.1 788.6 107.5 -72.5
Net income 1 293 156.1 180.3 690.2 87.1 -78.81
Net margin 7.95% 4.7% 5% 11.72% 2.32% -2.21%
EPS 2 0.4020 0.2150 0.2480 0.9480 0.1200 -0.1080
Free Cash Flow 1 222.3 295.1 214.4 219.5 -127.1 -55.33
FCF margin 6.04% 8.88% 5.94% 3.73% -3.38% -1.55%
FCF Conversion (EBITDA) 61.06% 108.84% 59.99% 24.37% - -
FCF Conversion (Net income) 75.87% 189% 118.87% 31.81% - -
Dividend per Share - - 0.0600 0.0850 0.0850 -
Announcement Date 4/25/19 4/29/20 4/29/21 4/28/22 4/28/23 4/28/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,584 1,687 1,284 1,873 1,791 1,117
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 222 295 214 220 -127 -55.3
ROE (net income / shareholders' equity) 12.7% 6.11% 6.5% 21.3% 2.63% -2.11%
ROA (Net income/ Total Assets) 4.22% 2.41% 3.23% 8.16% -0.24% -1.09%
Assets 1 6,945 6,472 5,586 8,457 -36,446 7,230
Book Value Per Share 2 3.450 3.670 3.910 4.800 4.840 6.110
Cash Flow per Share 2 2.180 1.240 0.8300 2.210 1.350 1.650
Capex 1 73.7 50.3 102 333 566 140
Capex / Sales 2% 1.52% 2.82% 5.65% 15.04% 3.91%
Announcement Date 4/25/19 4/29/20 4/29/21 4/28/22 4/28/23 4/28/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
GOLDENMAX INTERNATIONAL GROUP LTD. Stock Goldenmax International Group Ltd.
-22.33% 696M
NVIDIA CORPORATION Stock NVIDIA Corporation
+79.29% 2,185B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.53% 627B
BROADCOM INC. Stock Broadcom Inc.
+14.50% 592B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+2.16% 243B
QUALCOMM, INC. Stock Qualcomm, Inc.
+24.21% 200B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.96% 163B
INTEL CORPORATION Stock Intel Corporation
-38.51% 132B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.40% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.34% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 002636 Stock
  4. Financials Goldenmax International Group Ltd.