SHANGHAI SINYANG SEMICONDUCTOR MATERIALS CO., LTD. Financials Shanghai Sinyang Semiconductor Materials Co., Ltd.
Equities
300236
CNE100001542
Commodity Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.24 CNY | +3.00% |
|
+1.45% | -8.46% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,042 | 14,326 | 8,652 | 10,909 | 9,986 | - | - |
| Enterprise Value (EV) 1 | 8,042 | 14,326 | 8,652 | 10,909 | 9,986 | 9,986 | 9,986 |
| P/E ratio | 38.1 x | 52.2 x | 163 x | 65.4 x | 49.6 x | 35.8 x | 27.8 x |
| Yield | 0.43% | - | - | - | - | - | - |
| Capitalization / Revenue | 12.5 x | 20.6 x | - | 9 x | 6.2 x | 4.9 x | 3.83 x |
| EV / Revenue | 12.5 x | 20.6 x | - | 9 x | 6.2 x | 4.9 x | 3.83 x |
| EV / EBITDA | 27.6 x | - | - | 41.6 x | 29.5 x | 22.3 x | 17.7 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 5.35 x | - | - | 2.63 x | 2.35 x | 2.27 x | 2.17 x |
| Nbr of stocks (in thousands) | 290,649 | 290,649 | 311,332 | 309,730 | 309,730 | - | - |
| Reference price 2 | 27.67 | 49.29 | 27.79 | 35.22 | 32.24 | 32.24 | 32.24 |
| Announcement Date | 2/27/20 | 4/7/21 | 4/26/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 641 | 693.9 | - | 1,212 | 1,610 | 2,036 | 2,610 |
| EBITDA 1 | 291.7 | - | - | 262 | 339 | 447 | 564 |
| EBIT 1 | 263.9 | 330.8 | - | 189.1 | 229 | 317 | 409 |
| Operating Margin | 41.17% | 47.68% | - | 15.6% | 14.22% | 15.57% | 15.67% |
| Earnings before Tax (EBT) 1 | 263.1 | 329.6 | - | 186.5 | 226 | 314 | 407 |
| Net income 1 | 210.3 | 274.3 | 53.23 | 166.8 | 202 | 281 | 364 |
| Net margin | 32.81% | 39.54% | - | 13.76% | 12.55% | 13.8% | 13.95% |
| EPS 2 | 0.7265 | 0.9439 | 0.1707 | 0.5389 | 0.6500 | 0.9000 | 1.160 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | 0.1200 | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 4/7/21 | 4/26/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.3% | 7.39% | - | 3.74% | 4.7% | 6.3% | 7.8% |
| ROA (Net income/ Total Assets) | 12.4% | - | - | - | - | - | - |
| Assets 1 | 1,692 | - | - | - | - | - | - |
| Book Value Per Share 2 | 5.170 | - | - | 13.40 | 13.70 | 14.20 | 14.90 |
| Cash Flow per Share 2 | 0.1300 | - | - | 0.4800 | 0.8000 | 0.7500 | 0.9700 |
| Capex 1 | 44.8 | - | - | 207 | 35 | 125 | 50 |
| Capex / Sales | 6.99% | - | - | 17.04% | 2.17% | 6.14% | 1.92% |
| Announcement Date | 2/27/20 | 4/7/21 | 4/26/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
32.24
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.46% | 1.38B | |
| +5.14% | 103B | |
| -1.80% | 63.04B | |
| +39.52% | 39.06B | |
| +12.91% | 37.58B | |
| +7.41% | 33.26B | |
| +6.85% | 19.22B | |
| +12.86% | 16.83B | |
| +7.73% | 15.03B | |
| +16.93% | 14.96B |
- Stock Market
- Equities
- 300236 Stock
- Financials Shanghai Sinyang Semiconductor Materials Co., Ltd.
