Stock 002838 SHANDONG DAWN POLYMER CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shandong Dawn Polymer Co.,Ltd.

Equities

002838

CNE100002CD1

Specialty Chemicals

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
10.9 CNY -0.73% Intraday chart for Shandong Dawn Polymer Co.,Ltd. +3.71% -14.91%
Apr. 25 Shandong Dawn Polymer Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 02 Tranche Update on Shandong Dawn Polymer Co.,Ltd.'s Equity Buyback Plan announced on September 19, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,418 4,351 10,477 6,692 7,903 5,739
Enterprise Value (EV) 1 4,582 4,493 10,048 6,786 7,713 6,064
P/E ratio 36.1 x 26.1 x 12.4 x 29.8 x 49.1 x 41.3 x
Yield 0.57% 1.15% 1.73% 0.34% 0.4% 0.51%
Capitalization / Revenue 3.24 x 1.59 x 2.37 x 1.57 x 1.75 x 1.26 x
EV / Revenue 3.36 x 1.64 x 2.27 x 1.59 x 1.7 x 1.33 x
EV / EBITDA 29.8 x 17.5 x 10.5 x 20.8 x 35.7 x 22.5 x
EV / FCF -20.7 x 238 x 30.8 x -16.7 x -17.4 x -26.3 x
FCF Yield -4.84% 0.42% 3.24% -5.98% -5.74% -3.8%
Price to Book 4.68 x 4.01 x 5.46 x 3.21 x 2.64 x 1.85 x
Nbr of stocks (in thousands) 403,200 407,028 407,028 408,051 446,975 447,986
Reference price 2 10.96 10.69 25.74 16.40 17.68 12.81
Announcement Date 4/23/19 4/8/20 3/25/21 3/17/22 3/28/23 4/1/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,363 2,735 4,422 4,261 4,526 4,544
EBITDA 1 153.9 256.2 954.2 326.2 216.2 269.6
EBIT 1 125.5 204.6 887 252.3 134 173.3
Operating Margin 9.21% 7.48% 20.06% 5.92% 2.96% 3.81%
Earnings before Tax (EBT) 1 140.1 198.4 1,001 266.3 168.8 169.2
Net income 1 122.4 166.2 855.1 226.1 152.3 140
Net margin 8.99% 6.08% 19.34% 5.31% 3.37% 3.08%
EPS 2 0.3036 0.4100 2.080 0.5500 0.3600 0.3100
Free Cash Flow 1 -221.8 18.92 325.7 -405.7 -442.5 -230.7
FCF margin -16.28% 0.69% 7.37% -9.52% -9.78% -5.08%
FCF Conversion (EBITDA) - 7.38% 34.13% - - -
FCF Conversion (Net income) - 11.38% 38.09% - - -
Dividend per Share 2 0.0625 0.1230 0.4460 0.0550 0.0700 0.0650
Announcement Date 4/23/19 4/8/20 3/25/21 3/17/22 3/28/23 4/1/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 164 142 - 93.7 - 325
Net Cash position 1 - - 429 - 190 -
Leverage (Debt/EBITDA) 1.068 x 0.5544 x - 0.2872 x - 1.207 x
Free Cash Flow 1 -222 18.9 326 -406 -443 -231
ROE (net income / shareholders' equity) 13.5% 16.5% 55.1% 11.8% 6.28% 4.88%
ROA (Net income/ Total Assets) 5.76% 7.01% 22.7% 5.15% 2.07% 2.16%
Assets 1 2,124 2,371 3,769 4,392 7,361 6,490
Book Value Per Share 2 2.340 2.670 4.710 5.110 6.700 6.910
Cash Flow per Share 2 0.3600 0.5400 1.010 0.8700 0.8300 1.080
Capex 1 89.9 76 188 230 386 245
Capex / Sales 6.6% 2.78% 4.25% 5.39% 8.52% 5.4%
Announcement Date 4/23/19 4/8/20 3/25/21 3/17/22 3/28/23 4/1/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Advanced Polymer

1st Jan change Capi.
SHANDONG DAWN POLYMER CO.,LTD. Stock Shandong Dawn Polymer Co.,Ltd.
-14.91% 674M
BOROUGE PLC Stock Borouge plc
-1.62% 19.88B
WACKER CHEMIE AG Stock Wacker Chemie AG
-12.25% 5.32B
HEXPOL AB Stock HEXPOL AB
+4.34% 4B
NOLATO AB Stock Nolato AB
+1.89% 1.32B
ELKEM ASA Stock Elkem ASA
-5.86% 1.14B
ALLIED SUPREME CORP. Stock Allied Supreme Corp.
+25.19% 996M
JENKEM TECHNOLOGY CO., LTD. Stock Jenkem Technology Co., Ltd.
-22.65% 688M
JIANGSU MAYSTA CHEMICAL CO., LTD. Stock Jiangsu Maysta Chemical Co., Ltd.
-17.53% 277M
BGF CO., LTD. Stock BGF Co., Ltd.
-1.84% 260M
Advanced Polymer
  1. Stock Market
  2. Equities
  3. 002838 Stock
  4. Financials Shandong Dawn Polymer Co.,Ltd.