Stock 002535 LINZHOU HEAVY MACHINERY GROUP CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Linzhou Heavy Machinery Group Co.,Ltd

Equities

002535

CNE100000YX7

Mining Support Services & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
3.89 CNY -3.23% Intraday chart for Linzhou Heavy Machinery Group Co.,Ltd -4.89% -16.16%
Apr. 28 Linzhou Heavy Machinery Group Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 03 Henan Qi?ou General Machinery Co., Ltd. agreed to acquire 47% stake in Pingmei Shenma Machinery Equipment Group Henan Heavy Machinery Co., Ltd. from Linzhou Heavy Machinery Group Co.,Ltd for CNY 70.4 million. CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 3,784 2,581 2,221 1,227 1,483 1,980
Enterprise Value (EV) 1 4,886 2,872 3,772 2,766 3,151 3,469
P/E ratio 118 x -17.9 x -1.12 x 30.6 x -3.49 x 124 x
Yield - - - - - -
Capitalization / Revenue 2.29 x 1.25 x 2.12 x 1.36 x 3.26 x 1.77 x
EV / Revenue 2.96 x 1.39 x 3.6 x 3.06 x 6.93 x 3.1 x
EV / EBITDA 20.2 x 11 x -8.33 x 11.3 x -48.3 x 14 x
EV / FCF -8.55 x 2.92 x -56.9 x -7.04 x 15.1 x 9.74 x
FCF Yield -11.7% 34.3% -1.76% -14.2% 6.63% 10.3%
Price to Book 1.3 x 0.93 x 2.82 x 1.49 x 3.76 x 4.81 x
Nbr of stocks (in thousands) 801,683 801,683 801,683 801,683 801,683 801,683
Reference price 2 4.720 3.220 2.770 1.530 1.850 2.470
Announcement Date 4/2/18 4/29/19 4/29/20 4/29/21 4/29/22 4/24/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,652 2,063 1,047 905 454.3 1,120
EBITDA 1 241.7 261.5 -452.6 244.6 -65.25 247
EBIT 1 101.7 70.96 -614.8 109.6 -195.6 113.9
Operating Margin 6.16% 3.44% -58.75% 12.11% -43.05% 10.17%
Earnings before Tax (EBT) 1 23.08 -163.4 -2,151 38.15 -333.1 18.78
Net income 1 35.07 -145.7 -1,991 37.26 -428.8 17.22
Net margin 2.12% -7.06% -190.27% 4.12% -94.37% 1.54%
EPS 2 0.0400 -0.1800 -2.480 0.0500 -0.5300 0.0200
Free Cash Flow 1 -571.3 984.8 -66.31 -392.9 208.8 356.3
FCF margin -34.58% 47.75% -6.34% -43.42% 45.97% 31.82%
FCF Conversion (EBITDA) - 376.62% - - - 144.26%
FCF Conversion (Net income) - - - - - 2,068.94%
Dividend per Share - - - - - -
Announcement Date 4/2/18 4/29/19 4/29/20 4/29/21 4/29/22 4/24/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,102 290 1,551 1,539 1,667 1,489
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.559 x 1.11 x -3.427 x 6.293 x -25.55 x 6.028 x
Free Cash Flow 1 -571 985 -66.3 -393 209 356
ROE (net income / shareholders' equity) 1.17% -5.12% -109% 4.69% -69.7% 4.28%
ROA (Net income/ Total Assets) 0.83% 0.58% -6.16% 1.4% -2.79% 1.74%
Assets 1 4,229 -25,028 32,332 2,653 15,380 988.5
Book Value Per Share 2 3.640 3.460 0.9800 1.030 0.4900 0.5100
Cash Flow per Share 2 1.320 1.730 0.5800 0.7400 0.3300 0.4600
Capex 1 383 143 6.09 0.08 0.04 24.1
Capex / Sales 23.19% 6.93% 0.58% 0.01% 0.01% 2.15%
Announcement Date 4/2/18 4/29/19 4/29/20 4/29/21 4/29/22 4/24/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Mining Machinery & Equipment Manufacturing

1st Jan change Capi.
LINZHOU HEAVY MACHINERY GROUP CO.,LTD Stock Linzhou Heavy Machinery Group Co.,Ltd
-16.16% 431M
ZHENGZHOU COAL MINING MACHINERY GROUP COMPANY LIMITED Stock Zhengzhou Coal Mining Machinery Group Company Limited
+37.94% 4.13B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED Stock Sany Heavy Equipment International Holdings Company Limited
-26.36% 2.27B
SHANDONG MINING MACHINERY GROUP CO., LTD. Stock Shandong Mining Machinery Group Co., Ltd.
+2.07% 726M
NAIPU MINING MACHINERY CO., LTD. Stock Naipu Mining Machinery Co., Ltd.
+16.38% 576M
SHANGHAI CHUANGLI GROUP CO., LTD. Stock Shanghai Chuangli Group Co., Ltd.
-7.61% 491M
NANCHANG MINERAL SYSTEMS CO., LTD. Stock Nanchang Mineral Systems Co., Ltd.
-20.41% 390M
BGRIMM TECHNOLOGY CO., LTD. Stock BGRIMM Technology Co., Ltd.
-19.56% 372M
GRENEVIA S.A. Stock Grenevia S.A.
-28.06% 345M
BAUER AG Stock BAUER AG
-1.90% 216M
Mining Machinery & Equipment Manufacturing
  1. Stock Market
  2. Equities
  3. 002535 Stock
  4. Financials Linzhou Heavy Machinery Group Co.,Ltd