SHANGHAI YONGGUAN ADHESIVE PRODUCTS CORP., LTD. Financials Shanghai Yongguan Adhesive Products Corp., Ltd.
Equities
603681
CNE100003LN9
Specialty Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.99 CNY | +1.41% |
|
+2.53% | -13.97% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,315 | 7,511 | 4,086 | 2,483 | 2,483 | - |
| Enterprise Value (EV) 1 | 3,315 | 7,511 | 4,086 | 2,483 | 2,483 | 2,483 |
| P/E ratio | 19 x | 32.8 x | 18.4 x | 16.7 x | 9.92 x | 8.27 x |
| Yield | - | - | 0.94% | - | - | - |
| Capitalization / Revenue | - | 1.96 x | 0.81 x | 0.45 x | 0.43 x | 0.4 x |
| EV / Revenue | - | 1.96 x | 0.81 x | 0.45 x | 0.43 x | 0.4 x |
| EV / EBITDA | - | 21.3 x | 9.57 x | 5.68 x | 4.25 x | 3.93 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.38 x | 1.69 x | 0.96 x | 0.88 x | 0.81 x |
| Nbr of stocks (in thousands) | 166,592 | 191,130 | 191,130 | 191,131 | 191,131 | - |
| Reference price 2 | 19.90 | 39.30 | 21.38 | 12.99 | 12.99 | 12.99 |
| Announcement Date | 4/13/21 | 4/28/22 | 4/27/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,840 | 5,027 | 5,517 | 5,812 | 6,138 |
| EBITDA 1 | - | 353.1 | 427.2 | 437 | 584 | 631 |
| EBIT 1 | - | 255.8 | 264.7 | 169 | 284 | 339 |
| Operating Margin | - | 6.66% | 5.27% | 3.06% | 4.89% | 5.52% |
| Earnings before Tax (EBT) 1 | - | 251.3 | 251.1 | 165 | 277 | 331 |
| Net income 1 | 175.2 | 225.5 | 227.6 | 150 | 250 | 299 |
| Net margin | - | 5.87% | 4.53% | 2.72% | 4.3% | 4.87% |
| EPS 2 | 1.050 | 1.200 | 1.160 | 0.7800 | 1.310 | 1.570 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.2000 | - | - | - |
| Announcement Date | 4/13/21 | 4/28/22 | 4/27/23 | - | - | - |
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) | - | 12.8% | 9.75% | 5.8% | 8.9% | 9.8% |
| ROA (Net income/ Total Assets) | - | - | 4.08% | 2.1% | 3.6% | 4.3% |
| Assets 1 | - | - | 5,581 | 7,143 | 6,944 | 6,953 |
| Book Value Per Share 2 | - | 11.60 | 12.70 | 13.50 | 14.70 | 16.00 |
| Cash Flow per Share | - | 0.0600 | 2.620 | - | - | - |
| Capex 1 | - | 883 | 646 | 400 | 100 | - |
| Capex / Sales | - | 22.99% | 12.85% | 7.25% | 1.72% | - |
| Announcement Date | 4/13/21 | 4/28/22 | 4/27/23 | - | - | - |
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
BUY
Number of Analysts
1
Last Close Price
12.99
CNY
Average target price
20
CNY
Spread / Average Target
+53.96%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -13.97% | 343M | |
| +0.41% | 30.94B | |
| -8.82% | 4.04B | |
| +12.18% | 1.34B | |
| +22.24% | 1.27B | |
| -6.63% | 1.28B | |
| -25.45% | 770M | |
| -24.52% | 742M | |
| -19.93% | 713M | |
| -35.18% | 679M |
- Stock Market
- Equities
- 603681 Stock
- Financials Shanghai Yongguan Adhesive Products Corp., Ltd.
