Financials Sanwei Holding Group Co.,Ltd

Equities

603033

CNE100002ZZ5

Tires & Rubber Products

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
15.01 CNY +1.49% Intraday chart for Sanwei Holding Group Co.,Ltd +4.89% -5.06%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 2,397 5,647 10,147 15,430 13,668 15,487 15,487 -
Enterprise Value (EV) 1 2,397 5,647 10,147 15,430 13,668 15,487 15,487 15,487
P/E ratio - 24.7 x 47.6 x 123 x 57.5 x 60 x 27.3 x 20.6 x
Yield - - - - - - - -
Capitalization / Revenue 2.2 x - - 4.59 x 3.53 x 3.88 x 2.83 x 2.25 x
EV / Revenue 2.2 x - - 4.59 x 3.53 x 3.88 x 2.83 x 2.25 x
EV / EBITDA - - - 40.2 x 26.4 x 24 x 13.7 x 10.5 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - - 5.05 x 4.15 x 4.36 x 3.83 x 3.35 x
Nbr of stocks (in thousands) 588,853 1,008,356 1,008,356 1,008,356 1,029,440 1,031,805 1,031,805 -
Reference price 2 4.071 5.600 10.06 15.30 13.28 15.01 15.01 15.01
Announcement Date 4/19/19 4/29/20 4/26/21 4/25/22 4/28/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,088 - - 3,364 3,873 3,994 5,465 6,888
EBITDA 1 - - - 383.6 516.9 645.6 1,129 1,481
EBIT 1 - - - 193.9 307.6 343.7 751.6 990.7
Operating Margin - - - 5.76% 7.94% 8.61% 13.75% 14.38%
Earnings before Tax (EBT) 1 - - - 189 305.6 341.8 749.6 988.7
Net income 1 - 223 211.2 124.3 232.4 258.9 567.8 749
Net margin - - - 3.69% 6% 6.48% 10.39% 10.87%
EPS 2 - 0.2264 0.2113 0.1243 0.2308 0.2500 0.5500 0.7300
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 4/19/19 4/29/20 4/26/21 4/25/22 4/28/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - - - 4.11% 7.33% 7.11% 13.8% 16%
ROA (Net income/ Total Assets) - - - 2.26% - - - -
Assets 1 - - - 5,491 - - - -
Book Value Per Share 2 - - - 3.030 3.200 3.440 3.920 4.480
Cash Flow per Share 2 - - - 0.1600 0.2200 0.3300 -0.1700 0.9700
Capex 1 - - - 269 1,353 180 1,346 1,310
Capex / Sales - - - 8% 34.94% 4.51% 24.63% 19.02%
Announcement Date 4/19/19 4/29/20 4/26/21 4/25/22 4/28/23 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
15.01 CNY
Average target price
20.2 CNY
Spread / Average Target
+34.58%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603033 Stock
  4. Financials Sanwei Holding Group Co.,Ltd