Financials Guanhao Biotech Co.,Ltd.

Equities

300238

CNE100001575

Medical Equipment, Supplies & Distribution

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
9.91 CNY +4.10% Intraday chart for Guanhao Biotech Co.,Ltd. +10.97% -26.92%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,530 5,067 6,666 4,913 2,726 3,596
Enterprise Value (EV) 1 2,722 5,196 6,717 4,905 2,679 3,545
P/E ratio 56.1 x -10.9 x 140 x 66.2 x -8.86 x 113 x
Yield - - - - - -
Capitalization / Revenue 5.52 x 11.6 x 15.3 x 10 x 7.22 x 8.9 x
EV / Revenue 5.94 x 11.9 x 15.4 x 10 x 7.1 x 8.77 x
EV / EBITDA 45.6 x -116 x 101 x 52.5 x -79.7 x 58.3 x
EV / FCF -34.5 x 178 x 81.1 x 57.5 x 51.9 x 143 x
FCF Yield -2.9% 0.56% 1.23% 1.74% 1.93% 0.7%
Price to Book 2.19 x 7.12 x 9.13 x 6.27 x 5.62 x 6.91 x
Nbr of stocks (in thousands) 265,156 265,156 265,156 265,156 265,156 265,156
Reference price 2 9.540 19.11 25.14 18.53 10.28 13.56
Announcement Date 4/25/19 4/24/20 3/8/21 4/14/22 4/20/23 3/5/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 458.5 437.9 437 489 377.3 404.2
EBITDA 1 59.7 -44.62 66.61 93.35 -33.61 60.81
EBIT 1 34.11 -75.39 38.84 67.49 -56.29 39.65
Operating Margin 7.44% -17.22% 8.89% 13.8% -14.92% 9.81%
Earnings before Tax (EBT) 1 52.07 -484.9 44.88 82.06 -292.6 32.09
Net income 1 45.75 -465.3 46.59 73.69 -307.8 31.01
Net margin 9.98% -106.27% 10.66% 15.07% -81.59% 7.67%
EPS 2 0.1700 -1.750 0.1800 0.2800 -1.160 0.1200
Free Cash Flow 1 -78.99 29.21 82.79 85.28 51.64 24.86
FCF margin -17.23% 6.67% 18.95% 17.44% 13.69% 6.15%
FCF Conversion (EBITDA) - - 124.29% 91.35% - 40.88%
FCF Conversion (Net income) - - 177.68% 115.73% - 80.17%
Dividend per Share - - - - - -
Announcement Date 4/25/19 4/24/20 3/8/21 4/14/22 4/20/23 3/5/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 193 128 51.4 - - -
Net Cash position 1 - - - 7.93 47.2 50.5
Leverage (Debt/EBITDA) 3.23 x -2.879 x 0.7723 x - - -
Free Cash Flow 1 -79 29.2 82.8 85.3 51.6 24.9
ROE (net income / shareholders' equity) 2.97% -52.8% 5.82% 6.93% -55.6% 4.75%
ROA (Net income/ Total Assets) 1.25% -3.38% 2.13% 3.78% -3.98% 3.67%
Assets 1 3,667 13,768 2,192 1,951 7,739 843.9
Book Value Per Share 2 4.350 2.680 2.750 2.960 1.830 1.960
Cash Flow per Share 2 0.3900 0.5300 0.5900 0.6000 0.4800 0.4000
Capex 1 33.6 6.32 2.9 4.71 41.2 53.9
Capex / Sales 7.34% 1.44% 0.66% 0.96% 10.91% 13.34%
Announcement Date 4/25/19 4/24/20 3/8/21 4/14/22 4/20/23 3/5/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300238 Stock
  4. Financials Guanhao Biotech Co.,Ltd.