SHANDONG WEIFANG RAINBOW CHEMICAL CO., LTD Financials Shandong Weifang Rainbow Chemical Co., Ltd
Equities
301035
CNE100004NC6
Agricultural Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 57.9 CNY | +0.03% |
|
+0.59% | -17.29% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 16,018 | 24,137 | 19,506 | 16,135 | - |
| Enterprise Value (EV) 1 | 16,018 | 24,137 | 19,506 | 16,135 | 16,135 |
| P/E ratio | 17.1 x | 17.2 x | 25.1 x | 16 x | 9.9 x |
| Yield | - | 1.87% | 1.43% | 3.68% | 3.71% |
| Capitalization / Revenue | 1.64 x | 1.67 x | 1.7 x | 1.13 x | 0.95 x |
| EV / Revenue | 1.64 x | 1.67 x | 1.7 x | 1.13 x | 0.95 x |
| EV / EBITDA | 13.9 x | 12.3 x | 16.2 x | 10.6 x | 7.63 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 3.26 x | 3.9 x | 2.97 x | 2.27 x | 1.75 x |
| Nbr of stocks (in thousands) | 276,180 | 277,116 | 278,662 | 278,662 | - |
| Reference price 2 | 58.00 | 87.10 | 70.00 | 57.90 | 57.90 |
| Announcement Date | 3/30/22 | 3/24/23 | 4/1/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 9,797 | 14,460 | 11,485 | 14,224 | 16,903 |
| EBITDA 1 | - | 1,152 | 1,958 | 1,204 | 1,522 | 2,116 |
| EBIT 1 | - | 1,013 | 1,776 | 931.7 | 1,222 | 2,006 |
| Operating Margin | - | 10.34% | 12.28% | 8.11% | 8.59% | 11.87% |
| Earnings before Tax (EBT) 1 | - | 989.4 | 1,753 | 928.6 | 1,217 | 1,992 |
| Net income 1 | 437.6 | 799.7 | 1,413 | 772.8 | 1,007 | 1,623 |
| Net margin | - | 8.16% | 9.77% | 6.73% | 7.08% | 9.6% |
| EPS 2 | 2.110 | 3.390 | 5.070 | 2.790 | 3.610 | 5.848 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 1.630 | 1.000 | 2.130 | 2.147 |
| Announcement Date | 7/22/21 | 3/30/22 | 3/24/23 | 4/1/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 21.7% | 25.7% | 12.3% | 14.8% | 17.9% |
| ROA (Net income/ Total Assets) | - | 9.08% | 12.9% | 5.87% | 6.4% | 9.38% |
| Assets 1 | - | 8,803 | 10,955 | 13,171 | 15,734 | 17,311 |
| Book Value Per Share 2 | - | 17.80 | 22.30 | 23.60 | 25.50 | 33.00 |
| Cash Flow per Share 2 | - | 2.860 | 4.950 | -4.850 | 3.930 | 6.320 |
| Capex 1 | - | 604 | 584 | 602 | 1,029 | 523 |
| Capex / Sales | - | 6.17% | 4.04% | 5.24% | 7.23% | 3.09% |
| Announcement Date | 7/22/21 | 3/30/22 | 3/24/23 | 4/1/24 | - | - |
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+
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
57.9
CNY
Average target price
77.17
CNY
Spread / Average Target
+33.28%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -17.29% | 2.23B | |
| +2.08% | 3.62B | |
| -9.08% | 1.94B | |
| +2.07% | 1.85B | |
| -1.75% | 1.67B | |
| -1.72% | 1.3B | |
| +7.87% | 1.23B | |
| -20.13% | 1.06B | |
| -3.74% | 997M | |
| +4.41% | 839M |
- Stock Market
- Equities
- 301035 Stock
- Financials Shandong Weifang Rainbow Chemical Co., Ltd
