Financials Guangdong Hongda Holdings Group Co., Ltd.

Equities

002683

CNE100001F37

Mining Support Services & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
21.44 CNY +0.66% Intraday chart for Guangdong Hongda Holdings Group Co., Ltd. -4.75% +6.77%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,329 26,966 22,572 20,187 15,256 16,287 - -
Enterprise Value (EV) 1 13,329 26,966 22,572 20,187 15,256 16,287 16,287 16,287
P/E ratio 43.1 x 63.6 x 47 x 36 x 21 x 19.7 x 16.8 x 14.6 x
Yield - - 1% 1.11% 2.79% 1.42% 1.56% 1.7%
Capitalization / Revenue 2.27 x - 2.65 x 1.99 x 1.32 x 1.22 x 1.06 x 0.93 x
EV / Revenue 2.27 x - 2.65 x 1.99 x 1.32 x 1.22 x 1.06 x 0.93 x
EV / EBITDA - - - - 9.66 x 9.46 x 8.04 x 6.88 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - 4.03 x 3.4 x 2.36 x 2.31 x 2.09 x 1.89 x
Nbr of stocks (in thousands) 707,109 750,093 749,412 748,760 759,739 759,653 - -
Reference price 2 18.85 35.95 30.12 26.96 20.08 21.44 21.44 21.44
Announcement Date 2/28/20 3/25/21 3/25/22 3/24/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,861 - 8,526 10,169 11,543 13,323 15,327 17,581
EBITDA 1 - - - - 1,579 1,722 2,025 2,366
EBIT 1 - - 811.6 973.9 1,138 1,302 1,496 1,711
Operating Margin - - 9.52% 9.58% 9.86% 9.77% 9.76% 9.73%
Earnings before Tax (EBT) 1 - - 805.5 966.4 1,134 1,300 1,494 1,708
Net income 1 - 403.8 480.2 560.8 716 831 966.5 1,115
Net margin - - 5.63% 5.51% 6.2% 6.24% 6.31% 6.34%
EPS 2 0.4372 0.5650 0.6407 0.7491 0.9553 1.090 1.275 1.470
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.3000 0.3000 0.5600 0.3050 0.3350 0.3650
Announcement Date 2/28/20 3/25/21 3/25/22 3/24/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - - 8.83% 9.73% 11.6% 11.8% 12.4% 12.9%
ROA (Net income/ Total Assets) - - 3.95% - - 5.5% 5.75% 6%
Assets 1 - - 12,171 - - 15,109 16,809 18,583
Book Value Per Share 2 - - 7.470 7.920 8.520 9.270 10.20 11.40
Cash Flow per Share 2 - - 1.710 1.190 1.860 2.150 2.260 2.480
Capex 1 - - - 678 804 1,000 940 913
Capex / Sales - - - 6.66% 6.97% 7.51% 6.13% 5.19%
Announcement Date 2/28/20 3/25/21 3/25/22 3/24/23 3/29/24 - - -
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
2
Last Close Price
21.44 CNY
Average target price
28 CNY
Spread / Average Target
+30.60%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002683 Stock
  4. Financials Guangdong Hongda Holdings Group Co., Ltd.