Stock 300033 HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hithink RoyalFlush Information Network Co., Ltd.

Equities

300033

CNE100000JG3

Financial Technology (Fintech)

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
121 CNY +8.97% Intraday chart for Hithink RoyalFlush Information Network Co., Ltd. +9.30% -22.87%
Apr. 24 Jefferies Adjusts Hithink RoyalFlush’s Price Target to 139 Yuan From 163 Yuan, Keeps at Buy MT
Apr. 24 Hithink Flush Information Network's Q1 Profit Falls 15% MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 58,658 66,652 77,726 53,013 84,333 65,050 - -
Enterprise Value (EV) 1 58,658 60,526 70,451 45,475 76,164 56,981 55,632 55,280
P/E ratio 65.3 x 38.6 x 40.6 x 31.3 x 60.1 x 39 x 31.2 x 28.5 x
Yield 0.78% 0.97% 1.24% 2.54% 1.4% 1.73% 2.03% 2.25%
Capitalization / Revenue 33.7 x 23.4 x 22.1 x 14.9 x 23.7 x 16.1 x 13.7 x 12.4 x
EV / Revenue 33.7 x 21.3 x 20.1 x 12.8 x 21.4 x 14.1 x 11.8 x 10.5 x
EV / EBITDA 59.3 x 32.6 x 32.8 x 24 x 48.1 x 35.6 x 26.9 x 24.7 x
EV / FCF 53.8 x 35.7 x 37.2 x 31 x 54.8 x 29.6 x 22.4 x -
FCF Yield 1.86% 2.8% 2.68% 3.23% 1.83% 3.38% 4.46% -
Price to Book 14.7 x 12.8 x 12 x 7.32 x 11.5 x 7.74 x 6.89 x 6.09 x
Nbr of stocks (in thousands) 537,600 537,600 537,600 537,600 537,600 537,600 - -
Reference price 2 109.1 124.0 144.6 98.61 156.9 121.0 121.0 121.0
Announcement Date 2/24/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,742 2,844 3,510 3,559 3,564 4,050 4,734 5,243
EBITDA 1 989.8 1,856 2,146 1,894 1,584 1,601 2,067 2,238
EBIT 1 951.4 1,815 2,096 1,841 1,512 1,803 2,198 2,378
Operating Margin 54.61% 63.82% 59.71% 51.73% 42.42% 44.51% 46.44% 45.35%
Earnings before Tax (EBT) 1 953.2 1,814 2,089 1,842 1,501 1,795 2,238 2,435
Net income 1 897.7 1,724 1,911 1,691 1,402 1,675 2,081 2,281
Net margin 51.53% 60.62% 54.45% 47.52% 39.35% 41.36% 43.96% 43.51%
EPS 2 1.670 3.210 3.560 3.150 2.610 3.104 3.884 4.243
Free Cash Flow 1 1,090 1,696 1,891 1,468 1,391 1,928 2,482 -
FCF margin 62.55% 59.64% 53.89% 41.24% 39.02% 47.61% 52.43% -
FCF Conversion (EBITDA) 110.09% 91.37% 88.15% 77.49% 87.8% 120.44% 120.08% -
FCF Conversion (Net income) 121.4% 98.37% 98.97% 86.8% 99.17% 115.09% 119.26% -
Dividend per Share 2 0.8500 1.200 1.800 2.500 2.200 2.094 2.461 2.718
Announcement Date 2/24/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 886.2 1,283 609.8 860.7 901.9 1,192 618.8 953.5 988.6 1,165 898.5 1,050
EBITDA 1 - 378.1 - - - - - - 423.2 433.3 443.4 495.9 484.2
EBIT 1 - 444.3 836.3 135.4 369.2 326.9 680.3 112.1 405.5 415.6 425.8 479 467.3
Operating Margin - 50.13% 65.16% 22.19% 42.9% 36.24% 57.08% 18.12% 42.53% 42.04% 36.54% 53.31% 44.49%
Earnings before Tax (EBT) 1 - - - 134.5 - 326.2 670.3 112 457.8 469.3 480.7 538.4 525.3
Net income 1 484.9 - - 122.2 - 311.3 631.8 103.9 427.8 438.5 449.2 503.1 490.8
Net margin - - - 20.04% - 34.52% 53.01% 16.78% 44.86% 44.35% 38.55% 56% 46.73%
EPS 2 0.9000 0.7400 1.510 0.2300 0.6200 0.5800 1.180 0.1900 0.7957 0.8156 0.8355 0.9358 0.9130
Dividend per Share 2 - - - - - - 2.200 - - - 1.631 - -
Announcement Date 8/25/22 10/21/22 2/27/23 4/24/23 7/28/23 10/20/23 2/26/24 4/23/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 6,125 7,275 7,537 8,169 8,068 9,418 9,769
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,090 1,696 1,891 1,468 1,391 1,928 2,482 -
ROE (net income / shareholders' equity) 24.9% 38.4% 33.6% 25.6% 20.2% 20.6% 22.7% 22.2%
ROA (Net income/ Total Assets) 19.2% 27.8% 24.4% - 14.9% 15.8% 17.8% 17%
Assets 1 4,683 6,196 7,828 - 9,436 10,580 11,712 13,423
Book Value Per Share 2 7.420 9.720 12.00 13.50 13.60 15.60 17.60 19.90
Cash Flow per Share 2 2.270 3.840 3.960 3.250 2.960 2.820 4.170 4.510
Capex 1 129 370 236 282 201 211 242 219
Capex / Sales 7.42% 13.01% 6.73% 7.91% 5.64% 5.21% 5.12% 4.17%
Announcement Date 2/24/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
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

Ratings for Hithink RoyalFlush Information Network Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
121 CNY
Average target price
156.2 CNY
Spread / Average Target
+29.08%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Financial Technology (Fintech) (NEC)

1st Jan change Capi.
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD. Stock Hithink RoyalFlush Information Network Co., Ltd.
-22.87% 8.98B
INTUIT INC. Stock Intuit Inc.
+1.84% 178B
FIDELITY NATIONAL INFORMATION SERVICES, INC. Stock Fidelity National Information Services, Inc.
+15.86% 39.08B
ADYEN N.V. Stock Adyen N.V.
+1.11% 39.08B
ROBINHOOD MARKETS, INC. Stock Robinhood Markets, Inc.
+40.35% 15.71B
AFFIRM HOLDINGS, INC. Stock Affirm Holdings, Inc.
-32.17% 10.23B
FUTU HOLDINGS LIMITED Stock Futu Holdings Limited
+21.51% 9.16B
PB FINTECH LIMITED Stock PB Fintech Limited
+58.27% 6.75B
STONECO LTD. Stock StoneCo Ltd.
-9.32% 5.05B
ACI WORLDWIDE, INC. Stock ACI Worldwide, Inc.
+8.82% 3.54B
Financial Technology (Fintech) (NEC)
  1. Stock Market
  2. Equities
  3. 300033 Stock
  4. Financials Hithink RoyalFlush Information Network Co., Ltd.