Financials GuiZhouYongJi Printing Co.,Ltd

Equities

603058

CNE100002ZN1

Commercial Printing Services

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
8.03 CNY +3.21% Intraday chart for GuiZhouYongJi Printing Co.,Ltd -3.60% -11.47%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,028 3,110 2,950 4,011 3,019 3,769
Enterprise Value (EV) 1 3,612 2,673 2,491 3,736 2,780 3,925
P/E ratio 36.6 x 21.8 x 18.5 x 29.3 x 80.9 x 37.9 x
Yield 0.53% 1.62% 1.7% 2.59% 6.87% 0.88%
Capitalization / Revenue 9.32 x 6.61 x 6.72 x 9.2 x 4.62 x 4.61 x
EV / Revenue 8.36 x 5.68 x 5.68 x 8.57 x 4.25 x 4.8 x
EV / EBITDA 24.7 x 17.3 x 19.1 x 62.1 x 21.2 x 24.5 x
EV / FCF 44.2 x -215 x 54.7 x -52.7 x 32.5 x -11.8 x
FCF Yield 2.26% -0.46% 1.83% -1.9% 3.08% -8.44%
Price to Book 4.32 x 3.02 x 2.53 x 3.64 x 2.86 x 3.53 x
Nbr of stocks (in thousands) 423,510 419,074 419,074 414,816 414,695 415,600
Reference price 2 9.510 7.420 7.040 9.670 7.280 9.070
Announcement Date 3/29/19 4/19/20 4/8/21 4/28/22 3/30/23 3/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 432 470.5 438.8 436 653.3 817.7
EBITDA 1 146.4 154.9 130.7 60.17 131.3 160
EBIT 1 111.8 118.9 94.04 18.8 89.58 113.6
Operating Margin 25.88% 25.27% 21.43% 4.31% 13.71% 13.9%
Earnings before Tax (EBT) 1 131.5 165 186.2 172.1 37.15 114.6
Net income 1 111.6 141.2 158 137.6 37.78 100.2
Net margin 25.83% 30.02% 36.02% 31.56% 5.78% 12.25%
EPS 2 0.2600 0.3400 0.3800 0.3300 0.0900 0.2393
Free Cash Flow 1 81.81 -12.41 45.5 -70.94 85.6 -331.4
FCF margin 18.94% -2.64% 10.37% -16.27% 13.1% -40.53%
FCF Conversion (EBITDA) 55.87% - 34.81% - 65.18% -
FCF Conversion (Net income) 73.33% - 28.79% - 226.58% -
Dividend per Share 2 0.0500 0.1200 0.1200 0.2500 0.5000 0.0800
Announcement Date 3/29/19 4/19/20 4/8/21 4/28/22 3/30/23 3/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 155
Net Cash position 1 415 437 460 276 239 -
Leverage (Debt/EBITDA) - - - - - 0.9687 x
Free Cash Flow 1 81.8 -12.4 45.5 -70.9 85.6 -331
ROE (net income / shareholders' equity) 12.4% 13.9% 13.4% 11.8% 2.71% 8.58%
ROA (Net income/ Total Assets) 7.13% 6.81% 4.37% 0.74% 3.26% 3.87%
Assets 1 1,564 2,074 3,618 18,708 1,160 2,587
Book Value Per Share 2 2.200 2.460 2.780 2.660 2.540 2.570
Cash Flow per Share 2 0.9800 1.020 0.7900 0.8500 0.6800 0.4300
Capex 1 72.8 42.4 63.7 156 55.6 297
Capex / Sales 16.85% 9.02% 14.52% 35.88% 8.51% 36.38%
Announcement Date 3/29/19 4/19/20 4/8/21 4/28/22 3/30/23 3/29/24
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. 603058 Stock
  4. Financials GuiZhouYongJi Printing Co.,Ltd