Financials Red Avenue New Materials Group Co., Ltd.

Equities

603650

CNE1000036G1

Specialty Chemicals

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
29.22 CNY -0.78% Intraday chart for Red Avenue New Materials Group Co., Ltd. +6.41% -12.25%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,208 18,166 30,049 18,378 19,974 17,527 - -
Enterprise Value (EV) 1 10,208 18,166 30,049 18,378 19,974 17,527 17,527 17,527
P/E ratio 31.1 x 44.3 x 91.5 x 62.9 x 49 x 33.2 x 28.8 x 24.1 x
Yield - - 0.18% 0.26% 1.77% 0.48% 0.55% 0.65%
Capitalization / Revenue 4.62 x 8.88 x 13 x 7.35 x 6.79 x 4.75 x 3.98 x 3.48 x
EV / Revenue 4.62 x 8.88 x 13 x 7.35 x 6.79 x 4.75 x 3.98 x 3.48 x
EV / EBITDA 23.7 x 34.2 x - - 35.2 x 31.5 x 23.9 x 24.5 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 4.54 x 7.42 x 11 x 6.15 x 5.96 x 4.56 x 4.07 x 3.51 x
Nbr of stocks (in thousands) 585,988 585,988 597,152 596,121 599,831 599,831 - -
Reference price 2 17.42 31.00 50.32 30.83 33.30 29.22 29.22 29.22
Announcement Date 4/28/20 4/15/21 4/14/22 4/11/23 4/24/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,208 2,046 2,308 2,500 2,944 3,687 4,405 5,034
EBITDA 1 431.5 530.7 - - 566.9 556 732 714
EBIT 1 364.2 468.9 333.7 302.1 427.4 555 650.3 764
Operating Margin 16.49% 22.92% 14.46% 12.08% 14.52% 15.05% 14.76% 15.18%
Earnings before Tax (EBT) 1 378.1 467.1 334.8 305.7 427 555 618 764
Net income 1 330.6 410.5 326.6 298.2 406.6 528 606.9 727
Net margin 14.97% 20.06% 14.15% 11.93% 13.81% 14.32% 13.78% 14.44%
EPS 2 0.5600 0.7000 0.5500 0.4900 0.6800 0.8800 1.013 1.210
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.0900 0.0800 0.5900 0.1400 0.1600 0.1900
Announcement Date 4/28/20 4/15/21 4/14/22 4/11/23 4/24/24 - - -
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) 15.1% 17.5% 12.8% 10.3% 12.6% 13.8% 14.1% 14.5%
ROA (Net income/ Total Assets) - - 6.18% 4.64% - 6.57% 7.13% 7.83%
Assets 1 - - 5,283 6,421 - 8,037 8,518 9,285
Book Value Per Share 2 3.840 4.180 4.570 5.010 5.590 6.410 7.180 8.330
Cash Flow per Share 2 0.7100 0.3500 - 0.1700 0.3100 0.8800 0.7100 0.9700
Capex 1 71 80.4 - 344 141 124 97 182
Capex / Sales 3.21% 3.93% - 13.77% 4.79% 3.35% 2.2% 3.62%
Announcement Date 4/28/20 4/15/21 4/14/22 4/11/23 4/24/24 - - -
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
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
29.22
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603650 Stock
  4. Financials Red Avenue New Materials Group Co., Ltd.