Stock 603260 HOSHINE SILICON INDUSTRY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hoshine Silicon Industry Co., Ltd.

Equities

603260

CNE100002V10

Specialty Chemicals

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
49.73 CNY +5.83% Intraday chart for Hoshine Silicon Industry Co., Ltd. +4.39% -2.49%
Apr. 02 Tranche Update on Hoshine Silicon Industry Co., Ltd.'s Equity Buyback Plan announced on January 3, 2024. CI
Jan. 03 Hoshine Silicon Industry Co., Ltd. commences an Equity Buyback Plan for CNY 1,000 million worth of its shares, under the authorization approved on December 27, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 29,346 27,643 31,367 141,758 89,091 58,791 58,791 -
Enterprise Value (EV) 1 29,346 27,643 31,367 141,758 89,091 86,727 88,886 88,942
P/E ratio 10.5 x 25 x 22.3 x 16.2 x 17.3 x 20.6 x 13.1 x 10.7 x
Yield 1.87% 0.78% 0.87% 1.14% 1.06% 0.97% 1.6% 2.33%
Capitalization / Revenue 2.65 x 3.09 x 3.5 x 6.64 x 3.77 x 2.27 x 1.55 x 1.14 x
EV / Revenue 2.65 x 3.09 x 3.5 x 6.64 x 3.77 x 3.35 x 2.34 x 1.73 x
EV / EBITDA 7.26 x 12.1 x 11.7 x 12.8 x 10.9 x 12.8 x 8.16 x 6.37 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 3.7 x 3.25 x 3.24 x 7.05 x 3.74 x 2.05 x 1.79 x 1.55 x
Nbr of stocks (in thousands) 938,000 938,000 938,000 1,074,166 1,074,166 1,182,207 1,182,207 -
Reference price 2 31.29 29.47 33.44 132.0 82.94 49.73 49.73 49.73
Announcement Date 4/22/19 4/23/20 4/21/21 4/27/22 4/20/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 11,076 8,939 8,968 21,343 23,657 25,885 38,047 51,449
EBITDA 1 4,040 2,279 2,686 11,110 8,158 6,791 10,898 13,954
EBIT 1 3,304 1,289 1,580 9,837 6,411 3,612 5,686 6,962
Operating Margin 29.83% 14.43% 17.62% 46.09% 27.1% 13.95% 14.94% 13.53%
Earnings before Tax (EBT) 1 3,306 1,289 1,599 9,797 6,318 3,538 5,669 6,912
Net income 1 2,805 1,106 1,404 8,212 5,148 2,853 4,500 5,508
Net margin 25.33% 12.38% 15.66% 38.47% 21.76% 11.02% 11.83% 10.71%
EPS 2 2.993 1.180 1.500 8.160 4.790 2.413 3.807 4.658
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.5857 0.2300 0.2900 1.510 0.8800 0.4822 0.7968 1.158
Announcement Date 4/22/19 4/23/20 4/21/21 4/27/22 4/20/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 6,610 5,276 - - 7,949 6,601 - - - -
EBITDA - - - - - - - - - -
EBIT 1 1,741 1,187 - - 642.3 998.9 - - - -
Operating Margin 26.34% 22.51% - - 8.08% 15.13% - - - -
Earnings before Tax (EBT) 1 - - - - 660.5 655.7 - - - -
Net income 1 - - 1,003 779.6 402.3 558.1 - - - -
Net margin - - - - 5.06% 8.46% - - - -
EPS 2 1.390 0.9400 0.8700 0.6600 0.3400 0.5196 - - - -
Dividend per Share 2 - - - - - 0.4688 - - - 0.6672
Announcement Date 8/24/22 10/27/22 4/20/23 8/29/23 10/27/23 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - 27,935 30,095 30,151
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - 4.113 x 2.761 x 2.161 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 42.2% 13.5% 15.5% 55.2% 23.6% 10.4% 13% 15.1%
ROA (Net income/ Total Assets) - 6.62% 7.49% 75% 12.2% 4.4% 6.55% 5.33%
Assets 1 - 16,724 18,744 10,942 42,030 64,793 68,699 103,337
Book Value Per Share 2 8.460 9.060 10.30 18.70 22.20 24.30 27.70 32.00
Cash Flow per Share 2 1.330 1.460 1.340 3.450 -0.5800 5.810 8.690 9.130
Capex 1 2,261 1,463 1,303 2,641 11,473 14,988 8,574 8,164
Capex / Sales 20.42% 16.37% 14.53% 12.37% 48.5% 57.9% 22.54% 15.87%
Announcement Date 4/22/19 4/23/20 4/21/21 4/27/22 4/20/23 - - -
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 Hoshine Silicon Industry Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
46.99 CNY
Average target price
66.1 CNY
Spread / Average Target
+40.66%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialty Chemicals

1st Jan change Capi.
HOSHINE SILICON INDUSTRY CO., LTD. Stock Hoshine Silicon Industry Co., Ltd.
-2.49% 7.67B
ECOLAB INC. Stock Ecolab Inc.
+12.10% 63.22B
SIKA AG Stock Sika AG
-3.51% 46.34B
GIVAUDAN SA Stock Givaudan SA
+13.09% 39.97B
FUJIFILM HOLDINGS CORPORATION Stock Fujifilm Holdings Corporation
+17.83% 25.46B
EMS-CHEMIE HOLDING AG Stock EMS-CHEMIE HOLDING AG
+8.37% 18.68B
CELANESE CORPORATION Stock Celanese Corporation
+1.16% 17.24B
POSCO FUTURE M CO., LTD. Stock Posco Future M Co., Ltd.
-20.33% 15.81B
SYMRISE AG Stock Symrise AG
+0.36% 14.9B
ALBEMARLE CORPORATION Stock Albemarle Corporation
-13.16% 13.74B
Other Specialty Chemicals
  1. Stock Market
  2. Equities
  3. 603260 Stock
  4. Financials Hoshine Silicon Industry Co., Ltd.