Financials Hangzhou Shunwang Technology Co,Ltd

Equities

300113

CNE100000SZ4

Internet Services

End-of-day quote Shenzhen S.E. 06:00:00 2024-07-14 pm EDT 5-day change 1st Jan Change
9.78 CNY -2.00% Intraday chart for Hangzhou Shunwang Technology Co,Ltd -2.49% -30.14%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,365 11,593 10,980 6,972 9,502 6,638 - -
Enterprise Value (EV) 1 15,722 10,721 9,706 5,751 8,128 5,231 5,189 4,410
P/E ratio 198 x 132 x 181 x -17.4 x 56 x 39.6 x 34.9 x 27.6 x
Yield 0.74% 0.47% 0.43% 0.67% 0.57% 1.28% 1.45% 2.54%
Capitalization / Revenue 11 x 11.1 x 9.61 x 6.2 x 6.63 x 3.96 x 3.55 x 3.19 x
EV / Revenue 10 x 10.3 x 8.5 x 5.12 x 5.67 x 3.12 x 2.77 x 2.12 x
EV / EBITDA 85.7 x 51.9 x 62.5 x -17.4 x 31.7 x 23.8 x 20.4 x 13.5 x
EV / FCF 67,503,134 x - - - - - - -
FCF Yield 0% - - - - - - -
Price to Book 6.97 x 4.88 x 4.65 x 3.82 x 4.82 x 3.23 x 3.09 x 3.08 x
Nbr of stocks (in thousands) 675,955 675,955 673,209 669,786 678,715 678,715 - -
Reference price 2 25.69 17.15 16.31 10.41 14.00 9.780 9.780 9.780
Announcement Date 2/27/20 4/25/21 4/27/22 4/21/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,572 1,044 1,142 1,124 1,433 1,674 1,872 2,082
EBITDA 1 183.4 206.6 155.3 -330.3 256 219.5 254.4 325.5
EBIT 1 156.2 170.2 117.3 -372.3 217 206.8 238.4 287.8
Operating Margin 9.93% 16.3% 10.28% -33.13% 15.14% 12.35% 12.74% 13.82%
Earnings before Tax (EBT) 1 176.4 159.7 116.6 -372.2 216.4 218 239 -
Net income 1 85.25 90.89 61.17 -405.9 169.5 171 184 -
Net margin 5.42% 8.71% 5.36% -36.12% 11.83% 10.21% 9.83% -
EPS 2 0.1300 0.1300 0.0900 -0.6000 0.2500 0.2472 0.2803 0.3546
Free Cash Flow 232.9 - - - - - - -
FCF margin 14.81% - - - - - - -
FCF Conversion (EBITDA) 126.96% - - - - - - -
FCF Conversion (Net income) 273.2% - - - - - - -
Dividend per Share 2 0.1900 0.0800 0.0700 0.0700 0.0800 0.1256 0.1417 0.2482
Announcement Date 2/27/20 4/25/21 4/27/22 4/21/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 S1 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 268.7 244.7 513.4 364.4 316.8 427.3 324.4
EBITDA - - - - - - -
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income 31.33 15.44 46.78 40.99 20.95 95.33 -
Net margin 11.66% 6.31% 9.11% 11.25% 6.61% 22.31% -
EPS - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 4/27/22 8/26/22 8/26/22 4/27/23 8/27/23 10/25/23 4/22/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,644 872 1,274 1,221 1,374 1,407 1,449 2,228
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 233 - - - - - - -
ROE (net income / shareholders' equity) 3.25% 3.63% 2.51% -18.8% 8.72% 8.25% 9.01% 11.4%
ROA (Net income/ Total Assets) 2.33% 2.85% 2.07% -15.4% 7.15% 6.7% 6.7% -
Assets 1 3,667 3,193 2,960 2,640 2,372 2,552 2,746 -
Book Value Per Share 2 3.680 3.510 3.510 2.730 2.910 3.030 3.160 3.170
Cash Flow per Share 2 0.4000 -0.0400 0.3900 0.1200 0.4200 0.3200 0.3600 0.4100
Capex 1 43.9 59.2 43.8 79.1 73.8 75 76.5 95
Capex / Sales 2.79% 5.67% 3.83% 7.04% 5.15% 4.48% 4.09% 4.56%
Announcement Date 2/27/20 4/25/21 4/27/22 4/21/23 4/22/24 - - -
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
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
9.78 CNY
Average target price
9.5 CNY
Spread / Average Target
-2.86%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300113 Stock
  4. Financials Hangzhou Shunwang Technology Co,Ltd