Stock 002973 QIAOYIN CITY MANAGEMENT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials QiaoYin City Management Co., Ltd.

Equities

002973

CNE100003S22

Environmental 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
9.44 CNY -2.68% Intraday chart for QiaoYin City Management Co., Ltd. -0.94% -13.95%
Apr. 28 QiaoYin City Management Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 20 Qiaoyin City Management Bags Sanitation Project for 1.89 Billion Yuan MT

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024
Capitalization 1 8,173 6,175 4,356 4,483 3,858
Enterprise Value (EV) 1 8,173 6,175 4,356 4,483 3,858
P/E ratio 21.7 x 24.4 x 13.8 x 14.1 x 8.58 x
Yield 0.5% 0.66% 0.94% 0.91% 1.48%
Capitalization / Revenue 2.89 x 1.85 x 1.1 x 1.14 x 0.77 x
EV / Revenue 2.89 x 1.85 x 1.1 x 1.14 x 0.77 x
EV / EBITDA 12.1 x 11.7 x 7.35 x 6.96 x 4.27 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 5.76 x 3.77 x 2.31 x 2.07 x 1.46 x
Nbr of stocks (in thousands) 408,660 408,663 408,665 408,665 408,665
Reference price 2 20.00 15.11 10.66 10.97 9.440
Announcement Date 3/30/21 4/26/22 4/27/23 4/26/24 -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024
Net sales 1 2,829 3,332 3,955 3,943 4,983
EBITDA 1 675.5 526.7 593 644.2 904
EBIT 1 443.4 300.9 366.3 373.3 601
Operating Margin 15.67% 9.03% 9.26% 9.47% 12.06%
Earnings before Tax (EBT) 1 452 300.6 349.9 354.7 584
Net income 1 375.7 255.2 314.6 316.8 448
Net margin 13.28% 7.66% 7.95% 8.03% 8.99%
EPS 2 0.9200 0.6200 0.7700 0.7800 1.100
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 0.1000 0.1000 0.1000 0.1000 0.1400
Announcement Date 3/30/21 4/26/22 4/27/23 4/26/24 -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) 30.4% 16.3% 17.7% 15.6% 18.3%
ROA (Net income/ Total Assets) 9.7% 5% 5.01% - 5.8%
Assets 1 3,875 5,098 6,282 - 7,724
Book Value Per Share 2 3.470 4.010 4.620 5.290 6.480
Cash Flow per Share 2 0.7500 0.2900 0.4500 0.1900 1.730
Capex 1 673 672 453 507 311
Capex / Sales 23.8% 20.17% 11.44% 12.87% 6.24%
Announcement Date 3/30/21 4/26/22 4/27/23 4/26/24 -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
9.44 CNY
Average target price
13 CNY
Spread / Average Target
+37.71%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Environmental Services & Equipment

1st Jan change Capi.
QIAOYIN CITY MANAGEMENT CO., LTD. Stock QiaoYin City Management Co., Ltd.
-13.95% 533M
WASTE MANAGEMENT, INC. Stock Waste Management, Inc.
+16.15% 83.43B
REPUBLIC SERVICES, INC. Stock Republic Services, Inc.
+16.25% 60.38B
VERALTO CORPORATION Stock Veralto Corporation
+13.88% 23.12B
CLEAN HARBORS, INC. Stock Clean Harbors, Inc.
+8.56% 10.22B
TETRA TECH, INC. Stock Tetra Tech, Inc.
+16.65% 10.41B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A. Stock Fomento de Construcciones y Contratas, S.A.
-12.64% 5.93B
GEM CO., LTD. Stock GEM Co., Ltd.
+27.47% 4.92B
KURITA WATER INDUSTRIES LTD. Stock Kurita Water Industries Ltd.
+14.02% 4.49B
CECEP ENVIRONMENTAL PROTECTION CO., LTD. Stock CECEP Environmental Protection Co., Ltd.
-5.29% 3B
Other Environmental Services & Equipment
  1. Stock Market
  2. Equities
  3. 002973 Stock
  4. Financials QiaoYin City Management Co., Ltd.