Stock 000563 SHAANXI INTERNATIONAL TRUST CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shaanxi International Trust Co.,Ltd.

Equities

000563

CNE0000004F3

Investment Management & Fund Operators

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.17 CNY +3.59% Intraday chart for Shaanxi International Trust Co.,Ltd. +3.26% +4.28%
Apr. 25 Shaanxi International Trust Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 10 Shaanxi International Trust Co.,Ltd. Approves Cash Dividend for 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10,624 17,561 14,944 12,804 15,495 15,546
Enterprise Value (EV) 1 7,412 13,525 11,334 7,627 10,243 10,835
P/E ratio 29.4 x 30.2 x 21.8 x 17.5 x 14.3 x 14.4 x
Yield 0.75% 0.68% 0.8% 0.93% 0.99% 2.3%
Capitalization / Revenue 9.22 x 9.4 x 6.21 x 6 x 7.42 x 4.92 x
EV / Revenue 6.43 x 7.24 x 4.71 x 3.57 x 4.9 x 3.43 x
EV / EBITDA 10.1 x 15 x 8.13 x 7.15 x 7.3 x 5.2 x
EV / FCF 20.6 x 29 x -492 x -3.82 x -7.95 x 25.1 x
FCF Yield 4.85% 3.44% -0.2% -26.2% -12.6% 3.99%
Price to Book 1.02 x 1.6 x 1.27 x 1.05 x 0.96 x 0.91 x
Nbr of stocks (in thousands) 3,964,013 3,964,013 3,964,013 3,964,013 5,113,970 5,113,970
Reference price 2 2.680 4.430 3.770 3.230 3.030 3.040
Announcement Date 4/25/19 4/27/20 4/27/21 4/27/22 4/27/23 3/17/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,152 1,869 2,407 2,135 2,090 3,161
EBITDA 1 734 900.1 1,394 1,067 1,403 2,083
EBIT 1 723.6 894.8 1,389 1,062 1,398 2,079
Operating Margin 62.81% 47.88% 57.7% 49.72% 66.91% 65.75%
Earnings before Tax (EBT) 1 425.1 760.3 918.1 977.4 1,115 1,437
Net income 1 319.5 581.5 685.7 732.2 838 1,082
Net margin 27.73% 31.12% 28.48% 34.29% 40.1% 34.24%
EPS 2 0.0912 0.1467 0.1730 0.1847 0.2114 0.2117
Free Cash Flow 1 359.5 465.7 -23.02 -1,998 -1,288 431.8
FCF margin 31.2% 24.92% -0.96% -93.56% -61.66% 13.66%
FCF Conversion (EBITDA) 48.97% 51.73% - - - 20.73%
FCF Conversion (Net income) 112.51% 80.07% - - - 39.89%
Dividend per Share 2 0.0200 0.0300 0.0300 0.0300 0.0300 0.0700
Announcement Date 4/25/19 4/27/20 4/27/21 4/27/22 4/27/23 3/17/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,212 4,036 3,610 5,177 5,252 4,711
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 359 466 -23 -1,998 -1,288 432
ROE (net income / shareholders' equity) 3.48% 5.44% 6.02% 6.09% 5.89% 6.5%
ROA (Net income/ Total Assets) 4.16% 4.15% 5.57% 3.93% 4.36% 5.55%
Assets 1 7,675 14,010 12,315 18,626 19,202 19,513
Book Value Per Share 2 2.630 2.770 2.980 3.090 3.170 3.340
Cash Flow per Share 2 0.3000 0.2100 0.1100 0.3300 0.4100 0.2800
Capex 1 1.24 4.78 5.33 2.89 1.57 435
Capex / Sales 0.11% 0.26% 0.22% 0.14% 0.08% 13.78%
Announcement Date 4/25/19 4/27/20 4/27/21 4/27/22 4/27/23 3/17/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Investment Management & Fund Operators

1st Jan change Capi.
SHAANXI INTERNATIONAL TRUST CO.,LTD. Stock Shaanxi International Trust Co.,Ltd.
+4.28% 2.24B
BLACKROCK, INC. Stock BlackRock, Inc.
-6.03% 113B
UBS GROUP AG Stock UBS Group AG
-3.98% 87.91B
APOLLO GLOBAL MANAGEMENT, INC. Stock Apollo Global Management, Inc.
+20.42% 63.85B
BROOKFIELD CORPORATION Stock Brookfield Corporation
+5.29% 61.9B
BANK OF NEW YORK MELLON CORPORATION (THE) Stock Bank of New York Mellon Corporation (The)
+10.12% 42.86B
AMERIPRISE FINANCIAL, INC. Stock Ameriprise Financial, Inc.
+7.95% 40.84B
3I GROUP PLC Stock 3i Group plc
+18.92% 34.58B
T. ROWE PRICE GROUP INC. Stock T. Rowe Price Group Inc.
+5.88% 25.46B
STATE STREET CORPORATION Stock State Street Corporation
-5.25% 22.13B
Other Investment Management & Fund Operators
  1. Stock Market
  2. Equities
  3. 000563 Stock
  4. Financials Shaanxi International Trust Co.,Ltd.