Valuation Ningxia Western Venture Industrial Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-10			5-day change	1st Jan Change
3.960 ^CNY	-0.25%		-2.22%	-18.01%

Aug. 27	Ningxia Western Venture Industrial Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Apr. 25	Ningxia Western Venture Industrial Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	5,002	5,031	5,731	6,140	7,146	7,044
Change	-	0.58%	13.91%	7.12%	16.39%	-1.43%
Enterprise Value (EV) ¹	4,518	4,264	4,801	5,003	5,464	4,966
Change	-	-5.61%	12.6%	4.2%	9.22%	-9.13%
P/E ratio	34.3x	115x	33.4x	27.2x	30x	29.1x
PBR	1.01x	1.01x	1.11x	1.14x	1.28x	1.21x
PEG	-	-1.6x	0x	0.9x	5.46x	15.83x
Capitalization / Revenue	6.57x	6.29x	6.4x	4.96x	4x	4.23x
EV / Revenue	5.94x	5.33x	5.36x	4.05x	3.06x	2.98x
EV / EBITDA	15.3x	14x	13.3x	11.8x	10.8x	11.2x
EV / EBIT	27.4x	24.7x	22.5x	17.8x	18.1x	19.6x
EV / FCF	-7.37x	10.3x	25.1x	30.7x	9.25x	22.8x
FCF Yield	-13.6%	9.71%	3.98%	3.25%	10.8%	4.39%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1	0.03	0.1177	0.1547	0.1632	0.1662
Distribution rate	-	-	-	-	-	-
Net sales ¹	760.9	799.9	895.9	1,237	1,785	1,665
EBITDA ¹	295.3	305.4	361	425.7	505.1	444.4
EBIT ¹	164.8	172.9	213.2	281.1	302.7	253.3
Net income ¹	147.4	44.79	171.7	225.7	238	242.4
Net Debt ¹	-484.7	-767.2	-930	-1,136	-1,682	-2,078
Reference price ²	3.430	3.450	3.930	4.210	4.900	4.830
Nbr of stocks (in thousands)	1,458,375	1,458,375	1,458,375	1,458,375	1,458,375	1,458,375
Announcement Date	4/28/19	3/27/20	4/16/21	4/27/22	4/24/23	4/25/24

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. ($)
UNION PACIFIC CORPORATION	22.55x	7.52x	14.92x	+2.08%	153B
CSX CORPORATION	17.49x	5.53x	11.27x	+1.38%	65.45B
NORFOLK SOUTHERN CORPORATION	26.27x	6.1x	13.57x	+2.11%	58.06B
DAQIN RAILWAY CO., LTD.	10.45x	0.88x	3.54x	+5.59%	15.49B
GMÉXICO TRANSPORTES, S.A.B. DE C.V.	12.28x	2.33x	5.38x	+6.88%	7.17B
CONTAINER CORPORATION OF INDIA LIMITED	40.9x	5.47x	24.45x	+1.36%	6.87B
CHINA RAILWAY TIELONG CONTAINER LOGISTICS CO., LTD	15.11x	0.38x	4.96x	+1.41%	964M
Average	20.72x	4.03x	11.15x	+2.97%	43.85B
Weighted average by Cap.	21.71x	6.30x	13.27x	+2.21%