Financials Shenzhen Institute of Building Research Co., Ltd.

Equities

300675

CNE100003431

Construction & Engineering

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
12.46 CNY +0.89% Intraday chart for Shenzhen Institute of Building Research Co., Ltd. +12.86% -17.76%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,508 2,465 2,089 2,222 1,827 - -
Enterprise Value (EV) 1 2,508 2,465 2,089 2,222 1,827 1,827 1,827
P/E ratio 57.2 x 55.4 x 28.6 x 94 x 34.6 x 29.7 x 24.9 x
Yield - - - 0.26% 2.41% 3.05% 4.17%
Capitalization / Revenue - - - 5.34 x 4.34 x 4.22 x 4.04 x
EV / Revenue - - - 5.34 x 4.34 x 4.22 x 4.04 x
EV / EBITDA - - - - - - -
EV / FCF - - - -184 x 13.1 x 96.2 x 41.5 x
FCF Yield - - - -0.54% 7.61% 1.04% 2.41%
Price to Book - - - 3.65 x 2.96 x 2.92 x 2.94 x
Nbr of stocks (in thousands) 146,667 146,667 146,667 146,667 146,667 - -
Reference price 2 17.10 16.81 14.24 15.15 12.46 12.46 12.46
Announcement Date 3/30/21 3/25/22 3/28/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - - 416.1 421 433 452
EBITDA - - - - - - -
EBIT 1 - - - 26.46 63 75 88
Operating Margin - - - 6.36% 14.96% 17.32% 19.47%
Earnings before Tax (EBT) 1 - - - 29.48 66 78 91
Net income 1 43.87 44.51 73.14 23.63 53 62 73
Net margin - - - 5.68% 12.59% 14.32% 16.15%
EPS 2 0.2991 0.3035 0.4987 0.1611 0.3600 0.4200 0.5000
Free Cash Flow 1 - - - -12.05 139 19 44
FCF margin - - - -2.9% 33.02% 4.39% 9.73%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - 262.26% 30.65% 60.27%
Dividend per Share 2 - - - 0.0400 0.3000 0.3800 0.5200
Announcement Date 3/30/21 3/25/22 3/28/23 3/29/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - - -12.1 139 19 44
ROE (net income / shareholders' equity) - - - 3.91% 8.61% 9.93% 11.7%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - - - 4.150 4.210 4.260 4.240
Cash Flow per Share - - - - - - -
Capex 1 - - - 24 45 40 36
Capex / Sales - - - 5.77% 10.69% 9.24% 7.96%
Announcement Date 3/30/21 3/25/22 3/28/23 3/29/24 - - -
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

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
12.46 CNY
Average target price
12.85 CNY
Spread / Average Target
+3.13%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300675 Stock
  4. Financials Shenzhen Institute of Building Research Co., Ltd.