Financials Qinghai Huading Industrial Co., Ltd.

Equities

600243

CNE0000015J1

Industrial Machinery & Equipment

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
3.56 CNY -1.39% Intraday chart for Qinghai Huading Industrial Co., Ltd. +2.01% -25.37%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,698 1,927 1,220 1,988 1,817 2,093
Enterprise Value (EV) 1 1,996 2,187 1,259 2,152 1,747 1,966
P/E ratio -8.23 x -4.62 x 39.7 x -18.1 x -11.8 x -13.3 x
Yield - - - - - -
Capitalization / Revenue 2.22 x 2.73 x 1.92 x 2.94 x 3.4 x 5.88 x
EV / Revenue 2.61 x 3.1 x 1.98 x 3.18 x 3.26 x 5.52 x
EV / EBITDA -8.38 x -6.59 x -10.8 x -32.2 x -16.2 x -29.7 x
EV / FCF 11.8 x 13.7 x 20.5 x 17.8 x -74.5 x 28.2 x
FCF Yield 8.47% 7.32% 4.88% 5.63% -1.34% 3.55%
Price to Book 1.1 x 1.72 x 1.06 x 1.9 x 2.03 x 2.87 x
Nbr of stocks (in thousands) 438,850 438,850 438,850 438,850 438,850 438,850
Reference price 2 3.870 4.390 2.780 4.530 4.140 4.770
Announcement Date 4/22/19 4/20/20 4/19/21 4/25/22 3/27/23 4/15/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 763.5 706.4 636.7 676 535.1 356
EBITDA 1 -238.4 -332 -116.7 -66.9 -107.8 -66.08
EBIT 1 -296.5 -378.3 -155.5 -111.6 -137.5 -85.61
Operating Margin -38.84% -53.56% -24.42% -16.51% -25.7% -24.05%
Earnings before Tax (EBT) 1 -250 -429.2 54.06 -99.69 -176.3 -146.9
Net income 1 -207.2 -418.2 28.96 -109.2 -152.7 -159.3
Net margin -27.14% -59.2% 4.55% -16.16% -28.53% -44.73%
EPS 2 -0.4700 -0.9500 0.0700 -0.2500 -0.3500 -0.3600
Free Cash Flow 1 169.2 160.2 61.47 121.2 -23.45 69.69
FCF margin 22.16% 22.67% 9.65% 17.93% -4.38% 19.57%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - 212.3% - - -
Dividend per Share - - - - - -
Announcement Date 4/22/19 4/20/20 4/19/21 4/25/22 3/27/23 4/15/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 298 261 38.6 164 - -
Net Cash position 1 - - - - 70.3 127
Leverage (Debt/EBITDA) -1.25 x -0.7852 x -0.3305 x -2.457 x - -
Free Cash Flow 1 169 160 61.5 121 -23.4 69.7
ROE (net income / shareholders' equity) -14% -33.1% 1.25% -9.3% -16.6% -20.4%
ROA (Net income/ Total Assets) -6.87% -10.7% -5.38% -3.97% -5.35% -4.35%
Assets 1 3,018 3,893 -538.6 2,749 2,857 3,660
Book Value Per Share 2 3.510 2.560 2.620 2.390 2.030 1.660
Cash Flow per Share 2 0.2900 0.1400 0.3000 0.1400 0.5500 0.5700
Capex 1 8.87 5.39 16.3 11.7 2.56 2.19
Capex / Sales 1.16% 0.76% 2.56% 1.73% 0.48% 0.62%
Announcement Date 4/22/19 4/20/20 4/19/21 4/25/22 3/27/23 4/15/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 600243 Stock
  4. Financials Qinghai Huading Industrial Co., Ltd.