Stock 603022 SHANGHAI XINTONGLIAN PACKAGING CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Xintonglian Packaging Co., Ltd.

Equities

603022

CNE1000025T7

Paper Packaging

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
8.29 CNY +0.48% Intraday chart for Shanghai Xintonglian Packaging Co., Ltd. +15.78% -19.51%
Apr. 25 Shanghai Xintonglian Packaging Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Shanghai Xintonglian Packaging Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,360 2,546 2,486 2,480 1,782 2,060
Enterprise Value (EV) 1 1,289 2,501 2,455 2,797 1,728 1,970
P/E ratio 42.5 x 84.9 x 69.1 x 124 x 49.5 x 39.6 x
Yield 0.69% - - - 0.62% -
Capitalization / Revenue 2.04 x 3.72 x 3.65 x 3.4 x 2.25 x 2.38 x
EV / Revenue 1.94 x 3.65 x 3.6 x 3.84 x 2.18 x 2.28 x
EV / EBITDA 26.5 x 48.1 x 39.7 x 56 x 27.3 x 20.3 x
EV / FCF -34.9 x -60.4 x -87.8 x -7.4 x 4.6 x 26.6 x
FCF Yield -2.87% -1.65% -1.14% -13.5% 21.7% 3.77%
Price to Book 2.2 x 3.99 x 3.69 x 3.61 x 2.45 x 2.68 x
Nbr of stocks (in thousands) 200,000 200,000 200,000 200,000 200,000 200,000
Reference price 2 6.800 12.73 12.43 12.40 8.910 10.30
Announcement Date 4/22/19 4/9/20 4/20/21 4/27/22 4/24/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 665.5 684.8 681.5 728.5 793 863.8
EBITDA 1 48.64 51.96 61.79 49.98 63.19 97.13
EBIT 1 31.7 33.42 42.31 28.41 39.34 71.62
Operating Margin 4.76% 4.88% 6.21% 3.9% 4.96% 8.29%
Earnings before Tax (EBT) 1 38.69 37.44 43.11 26.33 41.66 65.46
Net income 1 31.31 29.75 35.97 20.59 35.36 51.68
Net margin 4.71% 4.34% 5.28% 2.83% 4.46% 5.98%
EPS 2 0.1600 0.1500 0.1800 0.1000 0.1800 0.2600
Free Cash Flow 1 -36.94 -41.39 -27.96 -378 375.9 74.19
FCF margin -5.55% -6.04% -4.1% -51.89% 47.4% 8.59%
FCF Conversion (EBITDA) - - - - 594.84% 76.38%
FCF Conversion (Net income) - - - - 1,062.95% 143.54%
Dividend per Share 2 0.0470 - - - 0.0550 -
Announcement Date 4/22/19 4/9/20 4/20/21 4/27/22 4/24/23 4/25/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - 317 - -
Net Cash position 1 70.9 45 30.9 - 53.8 89.7
Leverage (Debt/EBITDA) - - - 6.343 x - -
Free Cash Flow 1 -36.9 -41.4 -28 -378 376 74.2
ROE (net income / shareholders' equity) 5.17% 4.74% 5.48% 3.03% 4.89% 6.86%
ROA (Net income/ Total Assets) 2.47% 2.5% 3.01% 1.61% 2.12% 4.39%
Assets 1 1,269 1,190 1,195 1,280 1,666 1,176
Book Value Per Share 2 3.090 3.190 3.360 3.440 3.640 3.850
Cash Flow per Share 2 0.7000 0.4400 0.3800 0.6300 0.6800 0.8200
Capex 1 90.2 95.7 57.9 39.6 41.8 34.3
Capex / Sales 13.56% 13.97% 8.49% 5.44% 5.27% 3.97%
Announcement Date 4/22/19 4/9/20 4/20/21 4/27/22 4/24/23 4/25/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Paper Packaging

1st Jan change Capi.
SHANGHAI XINTONGLIAN PACKAGING CO., LTD. Stock Shanghai Xintonglian Packaging Co., Ltd.
-19.51% 229M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+7.45% 15.52B
WESTROCK COMPANY Stock WestRock Company
+23.21% 12.31B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
-2.48% 12.25B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+20.26% 11.28B
STORA ENSO OYJ Stock Stora Enso Oyj
+2.63% 10.57B
MONDI PLC Stock Mondi plc
-8.12% 8.37B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+7.53% 8B
SIG GROUP AG Stock SIG Group AG
-4.24% 7.65B
DS SMITH PLC Stock DS Smith Plc
+15.78% 6.1B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. 603022 Stock
  4. Financials Shanghai Xintonglian Packaging Co., Ltd.