PUYANG HUICHENG ELECTRONIC MATERIAL CO., LTD. Financials Puyang Huicheng Electronic Material Co., Ltd.
Equities
300481
CNE1000020Z5
Specialty Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.76 CNY | +2.99% |
|
0.00% | -21.15% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,609 | 5,216 | 7,147 | 7,922 | 5,171 | 4,078 | - | - |
| Enterprise Value (EV) 1 | 4,609 | 5,216 | 7,147 | 7,922 | 5,171 | 4,078 | 4,078 | 4,078 |
| P/E ratio | 32 x | 29 x | 26.8 x | 18.7 x | 21.8 x | 14.4 x | 11.7 x | 9.52 x |
| Yield | - | 0.99% | 1.66% | - | - | 2.18% | 2.62% | 2.98% |
| Capitalization / Revenue | 6.83 x | 5.71 x | 5.13 x | 4.96 x | 3.75 x | 2.39 x | 2.03 x | 1.74 x |
| EV / Revenue | 6.83 x | 5.71 x | 5.13 x | 4.96 x | 3.75 x | 2.39 x | 2.03 x | 1.74 x |
| EV / EBITDA | - | 21.5 x | 21.5 x | - | 16 x | 11.5 x | 9.12 x | 7.03 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | 5.21 x | 3.59 x | 3.41 x | 2.11 x | 1.56 x | 1.43 x | 1.29 x |
| Nbr of stocks (in thousands) | 257,064 | 257,060 | 296,192 | 296,382 | 296,359 | 296,359 | - | - |
| Reference price 2 | 17.93 | 20.29 | 24.13 | 26.73 | 17.45 | 13.76 | 13.76 | 13.76 |
| Announcement Date | 2/17/20 | 2/26/21 | 2/28/22 | 2/27/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 675.2 | 912.9 | 1,393 | 1,597 | 1,379 | 1,704 | 2,007 | 2,343 |
| EBITDA 1 | - | 242.1 | 332.1 | - | 324 | 354 | 447 | 580 |
| EBIT 1 | - | 209.8 | 290.9 | 484.6 | 265.3 | 324 | 398 | 487.5 |
| Operating Margin | - | 22.98% | 20.88% | 30.35% | 19.23% | 19.01% | 19.83% | 20.81% |
| Earnings before Tax (EBT) 1 | - | 209.6 | 290.2 | 483.2 | 264.8 | 323 | 396.5 | 486.5 |
| Net income 1 | - | 180.2 | 252.7 | 422.3 | 235.1 | 283.9 | 349 | 428.5 |
| Net margin | - | 19.73% | 18.14% | 26.44% | 17.05% | 16.66% | 17.39% | 18.29% |
| EPS 2 | 0.5600 | 0.7000 | 0.9000 | 1.430 | 0.8000 | 0.9550 | 1.175 | 1.445 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.2000 | 0.4000 | - | - | 0.3000 | 0.3600 | 0.4100 |
| Announcement Date | 2/17/20 | 2/26/21 | 2/28/22 | 2/27/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 19.5% | 16.3% | 19.7% | 9.93% | 10.9% | 12.2% | 13.6% |
| ROA (Net income/ Total Assets) | - | 17.5% | 11.5% | - | 15% | 9.3% | 10.2% | 11.3% |
| Assets 1 | - | 1,031 | 2,206 | - | 1,566 | 3,053 | 3,421 | 3,809 |
| Book Value Per Share 2 | - | 3.890 | 6.730 | 7.830 | 8.250 | 8.820 | 9.650 | 10.70 |
| Cash Flow per Share 2 | - | 0.2300 | 0.3100 | 0.9700 | - | 0.9200 | 1.180 | 1.350 |
| Capex 1 | - | 85.2 | 189 | 206 | 184 | 163 | 187 | 191 |
| Capex / Sales | - | 9.33% | 13.55% | 12.91% | 13.37% | 9.53% | 9.29% | 8.13% |
| Announcement Date | 2/17/20 | 2/26/21 | 2/28/22 | 2/27/23 | 3/29/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
13.76
CNY
Average target price
19
CNY
Spread / Average Target
+38.08%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.15% | 563M | |
| +4.99% | 25.92B | |
| +9.57% | 1.7B | |
| -26.15% | 384M | |
| -81.65% | 216M | |
| -11.06% | 114M | |
| -17.03% | 49.74M |
- Stock Market
- Equities
- 300481 Stock
- Financials Puyang Huicheng Electronic Material Co., Ltd.
