Valuation Kangxin New Materials Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-09-09			5-day change	1st Jan Change
1.410 ^CNY	+2.17%		0.00%	-46.79%

Jul. 16	Kangxin New Materials Co., Ltd Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Jul. 04	Kangxin New Materials Co., Ltd announces an Equity Buyback for CNY 20 million worth of its shares.	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	4,240	4,540	3,754	5,096	3,926	3,563
Change	-	7.07%	-17.31%	35.73%	-22.96%	-9.25%
Enterprise Value (EV) ¹	5,512	5,222	5,643	7,067	6,025	5,661
Change	-	-5.26%	8.08%	25.22%	-14.75%	-6.04%
P/E ratio	9.07x	11.6x	-23.3x	165x	-20.3x	-12x
PBR	1.13x	1.1x	0.95x	1.05x	0.85x	0.82x
PEG	-	-0.7x	0x	-1x	0x	-0.2x
Capitalization / Revenue	1.85x	2.26x	3.67x	3.96x	8.79x	14.5x
EV / Revenue	2.41x	2.59x	5.52x	5.49x	13.5x	23x
EV / EBITDA	8.3x	8.32x	261x	32.3x	-4,606x	-83.7x
EV / EBIT	9.68x	10.1x	-56.6x	75.8x	-47.5x	-29.3x
EV / FCF	-8.89x	-115x	-6.12x	-11.8x	-132x	95x
FCF Yield	-11.2%	-0.87%	-16.3%	-8.48%	-0.76%	1.05%
Dividend per Share ²	0.02	-	-	-	-	-
Rate of return	0.49%	-	-	-	-	-
EPS ²	0.452	0.3771	-0.156	0.023	-0.144	-0.22
Distribution rate	4.42%	-	-	-	-	-
Net sales ¹	2,290	2,013	1,023	1,286	446.7	246.3
EBITDA ¹	663.9	627.6	21.63	218.5	-1.308	-67.64
EBIT ¹	569.7	515.7	-99.72	93.24	-126.9	-193.3
Net income ¹	467.6	390	-161.4	30.45	-193.5	-297.1
Net Debt ¹	1,271	681.2	1,889	1,971	2,099	2,098
Reference price ²	4.100	4.390	3.630	3.790	2.920	2.650
Nbr of stocks (in thousands)	1,034,264	1,034,264	1,034,264	1,344,543	1,344,543	1,344,543
Announcement Date	3/19/19	5/19/20	4/27/21	4/2/22	4/22/23	4/19/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BRAMBLES LIMITED	19.98x	2.9x	8.43x	+3.11%	17.34B
TFF GROUP	13.49x	2.11x	9.83x	+1.60%	891M
Average	16.73x	2.51x	9.13x	+2.35%	9.12B
Weighted average by Cap.	19.67x	2.87x	8.50x	+3.03%