Financials Shanxi Huaxiang Group Co., Ltd.

Equities

603112

CNE1000042W6

Iron & Steel

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
12.69 CNY +0.40% Intraday chart for Shanxi Huaxiang Group Co., Ltd. -1.25% +4.44%

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 5,093 5,312 5,548 -
Enterprise Value (EV) 1 5,093 5,312 5,548 5,548
P/E ratio 19.1 x 14 x 12 x 10.4 x
Yield - - - -
Capitalization / Revenue - 1.63 x 1.49 x 1.33 x
EV / Revenue - 1.63 x 1.49 x 1.33 x
EV / EBITDA - 8.92 x 7.58 x 6.84 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book - 2.03 x 1.81 x 1.6 x
Nbr of stocks (in thousands) 437,167 437,167 437,168 -
Reference price 2 11.65 12.15 12.69 12.69
Announcement Date 4/25/23 4/22/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025
Net sales 1 - 3,264 3,729 4,170
EBITDA 1 - 595.5 732 811
EBIT 1 - 399.5 531 615
Operating Margin - 12.24% 14.24% 14.75%
Earnings before Tax (EBT) 1 - 404.9 531 615
Net income 1 263.4 389.2 463 534
Net margin - 11.92% 12.42% 12.81%
EPS 2 0.6100 0.8700 1.060 1.220
Free Cash Flow - - - -
FCF margin - - - -
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share - - - -
Announcement Date 4/25/23 4/22/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow - - - -
ROE (net income / shareholders' equity) - 15.1% 15.1% 15.4%
ROA (Net income/ Total Assets) - - 8% 8.5%
Assets 1 - - 5,788 6,282
Book Value Per Share 2 - 5.980 7.030 7.930
Cash Flow per Share - - - -
Capex 1 - 97.8 160 120
Capex / Sales - 3% 4.29% 2.88%
Announcement Date 4/25/23 4/22/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
12.69 CNY
Average target price
15 CNY
Spread / Average Target
+18.20%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603112 Stock
  4. Financials Shanxi Huaxiang Group Co., Ltd.