Stock 002676 GUANGDONG SUNWILL PRECISING PLASTIC CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Guangdong Sunwill Precising Plastic Co.,Ltd

Equities

002676

CNE100001DQ3

Electrical Components & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
4.34 CNY -0.69% Intraday chart for Guangdong Sunwill Precising Plastic Co.,Ltd -0.23% -8.44%
Apr. 19 Guangdong Sunwill Precising Plastic Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 18 Guangzhou Shunwei New Energy Vehicles Co., Ltd. announced that it expects to receive CNY 20 million in funding from Guangdong Sunwill Precising Plastic Co.,Ltd CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,059 2,261 2,376 3,154 3,038 3,413
Enterprise Value (EV) 1 2,331 2,507 2,614 3,516 3,452 3,860
P/E ratio 362 x 247 x 86.6 x 92.4 x 71.8 x 96.9 x
Yield - - - - - -
Capitalization / Revenue 1.27 x 1.34 x 1.37 x 1.48 x 1.45 x 1.51 x
EV / Revenue 1.44 x 1.49 x 1.51 x 1.65 x 1.64 x 1.7 x
EV / EBITDA 48 x 29.2 x 21.2 x 31.6 x 32.6 x 32.4 x
EV / FCF -12 x 55.4 x 1,126 x -70.5 x -79.3 x 93.4 x
FCF Yield -8.36% 1.8% 0.09% -1.42% -1.26% 1.07%
Price to Book 1.99 x 2.16 x 2.22 x 2.87 x 2.66 x 2.89 x
Nbr of stocks (in thousands) 720,000 720,000 720,000 720,000 720,000 720,000
Reference price 2 2.860 3.140 3.300 4.380 4.220 4.740
Announcement Date 4/28/19 4/27/20 4/28/21 4/28/22 4/21/23 4/19/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,618 1,682 1,728 2,133 2,100 2,267
EBITDA 1 48.53 85.85 123.2 111.1 106.1 119
EBIT 1 -6.947 28.94 69.18 57.11 51.49 60.66
Operating Margin -0.43% 1.72% 4% 2.68% 2.45% 2.68%
Earnings before Tax (EBT) 1 4.179 9.354 29.34 35.94 45.94 39.29
Net income 1 5.717 9.155 27.44 34.13 42.32 35.21
Net margin 0.35% 0.54% 1.59% 1.6% 2.02% 1.55%
EPS 2 0.007900 0.0127 0.0381 0.0474 0.0588 0.0489
Free Cash Flow 1 -194.8 45.21 2.323 -49.9 -43.53 41.32
FCF margin -12.04% 2.69% 0.13% -2.34% -2.07% 1.82%
FCF Conversion (EBITDA) - 52.67% 1.89% - - 34.71%
FCF Conversion (Net income) - 493.9% 8.46% - - 117.34%
Dividend per Share - - - - - -
Announcement Date 4/28/19 4/27/20 4/28/21 4/28/22 4/21/23 4/19/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 272 246 238 362 414 447
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.611 x 2.865 x 1.936 x 3.259 x 3.904 x 3.758 x
Free Cash Flow 1 -195 45.2 2.32 -49.9 -43.5 41.3
ROE (net income / shareholders' equity) 0.66% 0.8% 2.61% 3.07% 3.52% 2.99%
ROA (Net income/ Total Assets) -0.22% 0.96% 2.24% 1.74% 1.46% 1.56%
Assets 1 -2,599 953.7 1,227 1,959 2,901 2,251
Book Value Per Share 2 1.440 1.450 1.490 1.520 1.590 1.640
Cash Flow per Share 2 0.2500 0.2500 0.2700 0.2500 0.2600 0.3200
Capex 1 53.5 25 21.9 64.9 56.4 30.7
Capex / Sales 3.31% 1.48% 1.27% 3.04% 2.68% 1.35%
Announcement Date 4/28/19 4/27/20 4/28/21 4/28/22 4/21/23 4/19/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electrical Components & Equipment

1st Jan change Capi.
GUANGDONG SUNWILL PRECISING PLASTIC CO.,LTD Stock Guangdong Sunwill Precising Plastic Co.,Ltd
-8.44% 432M
SIEMENS AG Stock Siemens AG
+4.54% 149B
EATON CORPORATION PLC Stock Eaton Corporation plc
+35.58% 131B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+18.85% 129B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+12.77% 62.75B
AMETEK, INC. Stock AMETEK, Inc.
+7.76% 41.08B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+97.38% 35.49B
WEG S.A. Stock WEG S.A.
+6.64% 32.3B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-9.83% 32.08B
LEGRAND Stock Legrand
+3.87% 27.38B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 002676 Stock
  4. Financials Guangdong Sunwill Precising Plastic Co.,Ltd