Stock 300894 MARSSENGER KITCHENWARE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Marssenger Kitchenware Co., Ltd.

Equities

300894

CNE1000049T7

Appliances, Tools & Housewares

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
16.72 CNY +4.63% Intraday chart for Marssenger Kitchenware Co., Ltd. +2.58% +2.96%
Apr. 25 Marssenger Kitchenware Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 21 Marssenger Kitchenware Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,845 19,914 10,238 6,638 6,842 - -
Enterprise Value (EV) 1 19,845 19,914 10,238 5,853 6,463 6,311 6,842
P/E ratio 72.1 x 52.9 x 32.8 x 27.5 x 21.3 x 17.6 x 18.1 x
Yield - 0.61% 2.37% 3.69% 3.41% 2.43% 4.49%
Capitalization / Revenue 12.3 x 8.59 x 4.5 x 3.1 x 3.11 x 2.67 x 2.73 x
EV / Revenue 12.3 x 8.59 x 4.5 x 2.74 x 2.94 x 2.46 x 2.73 x
EV / EBITDA 51.8 x 39.2 x 22 x 14.8 x 15.2 x 12.6 x 13.7 x
EV / FCF - 46.5 x 264 x 23.4 x 19.7 x 17.1 x 17.6 x
FCF Yield - 2.15% 0.38% 4.28% 5.07% 5.85% 5.67%
Price to Book 14.8 x 13.5 x 6.63 x 4.28 x 3.73 x 3.07 x 3.09 x
Nbr of stocks (in thousands) 405,000 405,000 405,000 408,770 409,237 - -
Reference price 2 49.00 49.17 25.28 16.24 16.72 16.72 16.72
Announcement Date 4/20/21 4/14/22 4/24/23 4/21/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,326 1,614 2,319 2,277 2,139 2,200 2,564 2,510
EBITDA 1 - 383 508.2 465.7 395.9 426.6 500.3 500.6
EBIT 1 - 315.1 429.4 351.1 272.6 356.5 426.2 423.8
Operating Margin - 19.52% 18.52% 15.42% 12.74% 16.21% 16.62% 16.89%
Earnings before Tax (EBT) 1 - 320.6 434.8 350.8 274.2 360.4 438.1 425.7
Net income 1 - 275.2 375.7 314.5 247.2 322 388.6 379.4
Net margin - 17.05% 16.2% 13.81% 11.56% 14.63% 15.15% 15.12%
EPS 2 0.6600 0.6800 0.9300 0.7700 0.5900 0.7857 0.9504 0.9250
Free Cash Flow 1 - - 428.1 38.74 250.4 328 369 388
FCF margin - - 18.46% 1.7% 11.71% 14.91% 14.39% 15.46%
FCF Conversion (EBITDA) - - 84.24% 8.32% 63.25% 76.9% 73.76% 77.51%
FCF Conversion (Net income) - - 113.93% 12.32% 101.29% 101.87% 94.95% 102.28%
Dividend per Share 2 - - 0.3000 0.6000 0.6000 0.5700 0.4068 0.7500
Announcement Date 12/13/20 4/20/21 4/14/22 4/24/23 4/21/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 720.5 - 572.6 1,023 618.2 - - - 568.7
EBITDA - - - - - - - - -
EBIT - - - - - - - - -
Operating Margin - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - -
Net income 1 102.3 60.1 78.36 138.5 80.44 48.86 87.14 86.61 24.63
Net margin 14.2% - 13.68% 13.53% 13.01% - - - 4.33%
EPS - 0.1500 - - - 0.1200 0.2100 0.2000 -
Dividend per Share - - - - - - - - -
Announcement Date 4/14/22 4/25/22 8/28/22 8/28/22 10/24/22 4/27/23 8/28/23 10/30/23 4/21/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - 786 379 531 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 428 38.7 250 328 369 388
ROE (net income / shareholders' equity) - 38.3% 27% 20.1% 15.2% 17.6% 18% 17.6%
ROA (Net income/ Total Assets) - 16.6% 16.5% - 7.57% 9.1% 10.5% -
Assets 1 - 1,661 2,282 - 3,267 3,538 3,689 -
Book Value Per Share 2 - 3.320 3.650 3.820 3.790 4.480 5.450 5.420
Cash Flow per Share 2 - 1.050 1.500 0.6400 1.090 1.130 1.240 1.280
Capex 1 - 172 179 221 194 190 138 111
Capex / Sales - 10.67% 7.72% 9.69% 9.08% 8.64% 5.37% 4.43%
Announcement Date 12/13/20 4/20/21 4/14/22 4/24/23 4/21/24 - - -
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 Marssenger Kitchenware Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
16.72 CNY
Average target price
17.65 CNY
Spread / Average Target
+5.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Kitchen Appliances

1st Jan change Capi.
MARSSENGER KITCHENWARE CO., LTD. Stock Marssenger Kitchenware Co., Ltd.
+2.96% 945M
RATIONAL AG Stock RATIONAL AG
+14.94% 9.77B
WHIRLPOOL OF INDIA LIMITED Stock Whirlpool of India Limited
+10.53% 2.3B
YINDU KITCHEN EQUIPMENT CO., LTD Stock Yindu Kitchen Equipment Co., Ltd
+21.29% 1.89B
BEAR ELECTRIC APPLIANCE CO.,LTD. Stock Bear Electric Appliance Co.,Ltd.
+12.59% 1.25B
TTK PRESTIGE LIMITED Stock TTK Prestige Limited
-5.22% 1.17B
CUCKOO HOLDINGS CO., LTD. Stock Cuckoo Holdings Co., Ltd.
+19.78% 441M
ZHEJIANG ENTIVE SMART KITCHEN APPLIANCE CO., LTD. Stock Zhejiang Entive Smart Kitchen Appliance Co., Ltd.
-25.38% 414M
HAWKINS COOKERS LIMITED Stock Hawkins Cookers Limited
-14.34% 412M
SHENZHEN CRASTAL TECHNOLOGY CO.,LTD Stock Shenzhen Crastal Technology Co.,Ltd
-1.33% 402M
Kitchen Appliances
  1. Stock Market
  2. Equities
  3. 300894 Stock
  4. Financials Marssenger Kitchenware Co., Ltd.