Stock 1823 HUAYU EXPRESSWAY GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Huayu Expressway Group Limited

Equities

1823

KYG464101099

Food Retail & Distribution

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.93 HKD +12.05% Intraday chart for Huayu Expressway Group Limited +2.20% -15.45%
Mar. 28 Huayu Expressway Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Huayu Expressway Group Limited Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 278.4 239.1 335.5 239.6 1,146 615.8
Enterprise Value (EV) 2 1,513 1,314 1,230 1,155 2,128 552.9
P/E ratio 17.6 x 3.12 x 6.66 x 3.41 x 11 x 12.6 x
Yield - - - - - -
Capitalization / Revenue 1.67 x 1.17 x 0.73 x 0.47 x 1.09 x 1.5 x
EV / Revenue 9.06 x 6.42 x 2.69 x 2.28 x 2.03 x 1.35 x
EV / EBITDA 12.4 x 8.7 x 6.5 x 6.62 x 6.17 x 4.24 x
EV / FCF 22.4 x -7.9 x 8.91 x 20.1 x 17.3 x -2.03 x
FCF Yield 4.47% -12.7% 11.2% 4.99% 5.77% -49.2%
Price to Book 12.6 x 0.58 x 0.82 x 0.48 x 1.99 x 1.19 x
Nbr of stocks (in thousands) 412,608 412,608 412,608 412,608 412,608 412,608
Reference price 3 0.6747 0.5795 0.8132 0.5807 2.779 1.493
Announcement Date 4/4/18 4/3/19 4/16/20 4/9/21 4/7/22 4/20/23
1CNY in Million2HKD in Million3CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 166.9 204.5 457 506 1,048 409.9
EBITDA 1 121.6 151 189.1 174.5 344.7 130.4
EBIT 1 81.88 99.88 155.9 134.9 268.6 67.92
Operating Margin 49.05% 48.85% 34.1% 26.65% 25.63% 16.57%
Earnings before Tax (EBT) 1 24.09 47.04 96.41 103.8 233 68.5
Net income 1 15.84 76.58 50.42 70.3 104.2 49.03
Net margin 9.49% 37.46% 11.03% 13.89% 9.95% 11.96%
EPS 2 0.0384 0.1856 0.1222 0.1704 0.2526 0.1188
Free Cash Flow 1 67.54 -166.3 138 57.62 122.8 -272
FCF margin 40.46% -81.36% 30.2% 11.39% 11.72% -66.36%
FCF Conversion (EBITDA) 55.54% - 72.97% 33.02% 35.64% -
FCF Conversion (Net income) 426.29% - 273.72% 81.96% 117.86% -
Dividend per Share - - - - - -
Announcement Date 4/4/18 4/3/19 4/16/20 4/9/21 4/7/22 4/20/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,234 1,074 894 916 981 -
Net Cash position 1 - - - - - 62.9
Leverage (Debt/EBITDA) 10.15 x 7.115 x 4.727 x 5.247 x 2.847 x -
Free Cash Flow 1 67.5 -166 138 57.6 123 -272
ROE (net income / shareholders' equity) 87.3% 32.9% 13.6% 14.2% 19.1% 6.47%
ROA (Net income/ Total Assets) 3.37% 3.51% 5.25% 4.65% 7.54% 2.2%
Assets 1 469.6 2,183 960.7 1,513 1,383 2,231
Book Value Per Share 2 0.0500 0.9900 0.9900 1.200 1.400 1.260
Cash Flow per Share 2 0.0700 0.1000 0.5700 0.5600 0.8100 0.5000
Capex 1 1.03 1.09 8.79 3.76 30.7 10.1
Capex / Sales 0.62% 0.53% 1.92% 0.74% 2.93% 2.46%
Announcement Date 4/4/18 4/3/19 4/16/20 4/9/21 4/7/22 4/20/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Beer, Wine & Liquor Stores

1st Jan change Capi.
HUAYU EXPRESSWAY GROUP LIMITED Stock Huayu Expressway Group Limited
-15.45% 49.02M
ENDEAVOUR GROUP LIMITED Stock Endeavour Group Limited
+2.30% 6.22B
VATS LIQUOR CHAIN STORE MANAGEMENTCO., LTD. Stock VATS Liquor Chain Store ManagementCo., Ltd.
-2.41% 1.03B
THE KEEPERS HOLDINGS, INC. Stock The Keepers Holdings, Inc.
-1.35% 367M
YAMAYA CORPORATION Stock Yamaya Corporation
+0.33% 210M
TONGHUA GRAPE WINE CO.,LTD Stock Tonghua Grape Wine Co.,Ltd
-30.73% 152M
KAKUYASU GROUP CO., LTD. Stock Kakuyasu Group Co., Ltd.
+20.86% 127M
CEYLON BEVERAGE HOLDINGS PLC Stock Ceylon Beverage Holdings PLC
+16.54% 110M
PT JOBUBU JARUM MINAHASA TBK Stock PT Jobubu Jarum Minahasa TBK
-9.87% 67.56M
PT HATTEN BALI TBK Stock PT HATTEN BALI Tbk
-27.14% 51.12M
Beer, Wine & Liquor Stores
  1. Stock Market
  2. Equities
  3. 1823 Stock
  4. Financials Huayu Expressway Group Limited