Stock 600323 GRANDBLUE ENVIRONMENT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Grandblue Environment Co., Ltd.

Equities

600323

CNE000001675

Environmental Services & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
18.4 CNY +0.11% Intraday chart for Grandblue Environment Co., Ltd. -0.22% +6.17%
Apr. 01 Grandblue Environment Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Grandblue Environment Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,440 19,011 17,106 15,051 14,130 15,002 - -
Enterprise Value (EV) 1 20,122 27,841 17,106 15,051 14,130 15,002 15,002 15,002
P/E ratio 14.7 x 18.4 x 14.5 x 13.1 x 9.9 x 9.53 x 8.16 x 7.72 x
Yield 1.25% 0.89% 1.05% 1.19% 2.77% 2.93% 3.34% 3.83%
Capitalization / Revenue 2.18 x 2.54 x 1.45 x 1.17 x 1.13 x 1.15 x 1.08 x 1.05 x
EV / Revenue 2.18 x 2.54 x 1.45 x 1.17 x 1.13 x 1.15 x 1.08 x 1.05 x
EV / EBITDA 7.42 x 8.36 x 6.19 x 5.26 x 4.75 x 4.12 x 3.83 x 3.52 x
EV / FCF -5,776,455 x -11,824,169 x - - - - - -
FCF Yield -0% -0% - - - - - -
Price to Book 2.05 x 2.55 x 1.73 x 1.38 x 1.17 x 1.13 x 1.01 x 0.95 x
Nbr of stocks (in thousands) 766,264 766,264 815,347 815,347 815,347 815,347 - -
Reference price 2 17.54 24.81 20.98 18.46 17.33 18.40 18.40 18.40
Announcement Date 2/28/20 3/30/21 3/30/22 4/6/23 4/2/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,160 7,481 11,777 12,875 12,541 12,999 13,868 14,260
EBITDA 1 1,810 2,273 2,761 2,859 2,974 3,641 3,918 4,264
EBIT 1 1,066 1,297 1,411 1,399 1,822 2,020 2,325 2,510
Operating Margin 17.31% 17.34% 11.98% 10.86% 14.53% 15.54% 16.76% 17.6%
Earnings before Tax (EBT) 1 1,116 1,299 1,436 1,410 1,831 2,032 2,333 2,520
Net income 1 912.6 1,057 1,163 1,146 1,430 1,573 1,839 1,945
Net margin 14.81% 14.13% 9.88% 8.9% 11.4% 12.1% 13.26% 13.64%
EPS 2 1.190 1.350 1.450 1.410 1.750 1.930 2.256 2.383
Free Cash Flow -2,327 -1,608 - - - - - -
FCF margin -37.77% -21.49% - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2200 0.2200 0.2200 0.2200 0.4800 0.5400 0.6150 0.7050
Announcement Date 2/28/20 3/30/21 3/30/22 4/6/23 4/2/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - - 3,475 3,265 2,802 3,125 3,035 3,579 2,876 3,207 3,114 3,673 2,957
EBITDA - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 159.1 549.6 - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS - 0.6700 - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 4/28/22 8/18/22 10/26/22 4/6/23 4/27/23 8/17/23 10/26/23 4/2/24 - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 6,682 8,830 - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 3.691 x 3.885 x - - - - - -
Free Cash Flow -2,327 -1,608 - - - - - -
ROE (net income / shareholders' equity) 14.6% 15% 12.8% 11% 12.4% 11.9% 12.1% 12%
ROA (Net income/ Total Assets) 4.86% 4.6% 4.29% 3.66% - 4.13% 4.54% 4.43%
Assets 1 18,797 22,999 27,104 31,283 - 38,140 40,509 43,947
Book Value Per Share 2 8.560 9.750 12.10 13.30 14.90 16.30 18.20 19.40
Cash Flow per Share 2 1.730 2.550 1.090 0.5200 3.040 3.840 4.080 4.010
Capex 1 3,651 3,564 2,000 2,369 2,045 1,834 1,951 1,743
Capex / Sales 59.27% 47.63% 16.98% 18.4% 16.3% 14.11% 14.07% 12.22%
Announcement Date 2/28/20 3/30/21 3/30/22 4/6/23 4/2/24 - - -
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

Ratings for Grandblue Environment Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
18.4 CNY
Average target price
22.33 CNY
Spread / Average Target
+21.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Waste Management, Disposal & Recycling Services

1st Jan change Capi.
GRANDBLUE ENVIRONMENT CO., LTD. Stock Grandblue Environment Co., Ltd.
+6.17% 2.07B
WASTE CONNECTIONS, INC. Stock Waste Connections, Inc.
+9.52% 42.18B
GFL ENVIRONMENTAL INC. Stock GFL Environmental Inc.
-4.13% 12.05B
CASELLA WASTE SYSTEMS, INC. Stock Casella Waste Systems, Inc.
+5.38% 5.23B
STERICYCLE, INC. Stock Stericycle, Inc.
-6.56% 4.3B
CLEANAWAY WASTE MANAGEMENT LIMITED Stock Cleanaway Waste Management Limited
+1.49% 3.87B
ZHEFU HOLDING GROUP CO., LTD. Stock Zhefu Holding Group Co., Ltd.
-1.76% 2.39B
CHINA TIANYING INC. Stock China Tianying Inc.
-7.29% 1.51B
SHANGHAI ENVIRONMENT GROUP CO., LTD Stock Shanghai Environment Group Co., Ltd
+2.34% 1.42B
CHINA CONCH VENTURE HOLDINGS LIMITED Stock China Conch Venture Holdings Limited
-9.10% 1.3B
Waste Management, Disposal & Recycling Services
  1. Stock Market
  2. Equities
  3. 600323 Stock
  4. Financials Grandblue Environment Co., Ltd.