HANWANG TECHNOLOGY CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.5 CNY | +3.72% |
|
+12.52% | -23.89% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,467 | 5,303 | 4,212 | 3,796 | 6,263 | 4,767 | - | - |
| Enterprise Value (EV) 1 | 3,467 | 5,303 | 4,212 | 3,796 | 6,263 | 4,767 | 4,767 | 4,767 |
| P/E ratio | 94 x | 57.5 x | 78 x | -28 x | -46.5 x | 58.8 x | 45.9 x | 38.4 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.15 x | 3.4 x | - | 2.71 x | 4.32 x | 2.68 x | 2.15 x | 1.71 x |
| EV / Revenue | 3.15 x | 3.4 x | - | 2.71 x | 4.32 x | 2.68 x | 2.15 x | 1.71 x |
| EV / EBITDA | - | 23 x | - | -29.7 x | -56.9 x | 32.4 x | 24.4 x | 19.6 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | 3.95 x | - | 2.73 x | 5 x | 3.46 x | 3.21 x | 2.97 x |
| Nbr of stocks (in thousands) | 216,989 | 216,989 | 244,455 | 244,455 | 244,455 | 244,455 | - | - |
| Reference price 2 | 15.98 | 24.44 | 17.23 | 15.53 | 25.62 | 18.80 | 18.80 | 18.80 |
| Announcement Date | 2/28/20 | 2/26/21 | 2/25/22 | 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 | 1,102 | 1,559 | - | 1,401 | 1,450 | 1,781 | 2,220 | 2,794 |
| EBITDA 1 | - | 230.1 | - | -128 | -110 | 147.1 | 195.4 | 242.9 |
| EBIT 1 | - | 210.9 | - | -173.7 | -165.3 | 100.9 | 128.3 | 153.3 |
| Operating Margin | - | 13.53% | - | -12.4% | -11.4% | 5.67% | 5.78% | 5.49% |
| Earnings before Tax (EBT) 1 | - | 212.9 | - | -174 | -169 | 99.75 | 126.6 | 151.1 |
| Net income 1 | - | 104 | - | -135.6 | -134.8 | 78.08 | 99.92 | 119.3 |
| Net margin | - | 6.67% | - | -9.68% | -9.29% | 4.38% | 4.5% | 4.27% |
| EPS 2 | 0.1700 | 0.4253 | 0.2210 | -0.5546 | -0.5513 | 0.3200 | 0.4100 | 0.4900 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/28/20 | 2/26/21 | 2/25/22 | 3/24/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 11.5% | -9.25% | -10.2% | 6.66% | 7.85% | 8.57% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 6.180 | 5.690 | 5.120 | 5.440 | 5.850 | 6.340 |
| Cash Flow per Share 2 | - | 0.0900 | -0.1500 | -0.2600 | -0.5800 | 0.7600 | -0.3200 |
| Capex 1 | - | 44.7 | - | 114 | 70.4 | 81.7 | 99.8 |
| Capex / Sales | - | 2.86% | - | 7.88% | 3.95% | 3.68% | 3.57% |
| Announcement Date | 2/28/20 | 2/26/21 | 3/24/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
19.5
CNY
Average target price
31.26
CNY
Spread / Average Target
+60.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.89% | 634M | |
| +64.63% | 89.27B | |
| -6.02% | 27.4B | |
| +0.75% | 22.32B | |
| +0.41% | 18.07B | |
| -17.58% | 14.31B | |
| -8.75% | 12.3B | |
| +10.45% | 10.03B | |
| +15.62% | 9.94B | |
| -12.97% | 9.54B |
- Stock Market
- Equities
- 002362 Stock
- Financials Hanwang Technology Co.,Ltd
