Valuation Sichuan Hongda Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
5.880 ^CNY	+0.17%		+1.38%	+14.62%

Sep. 06	Sichuan Hongda Changes Parent After Stake Transfer	MT
Aug. 29	Sichuan Hongda Co.,Ltd Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	4,105	5,344	4,491	6,482	5,832	10,424
Change	-	30.2%	-15.97%	44.34%	-10.03%	78.75%
Enterprise Value (EV) ¹	4,511	5,954	5,129	7,039	6,234	10,963
Change	-	31.99%	-13.85%	37.24%	-11.44%	75.86%
P/E ratio	-1.54x	63.2x	-2x	21.2x	97x	-109x
PBR	1.85x	2.33x	92.6x	18.6x	14.1x	32.6x
PEG	-	-1x	0x	-0x	-1.2x	0x
Capitalization / Revenue	1.53x	2.1x	1.97x	2.23x	1.98x	3.45x
EV / Revenue	1.68x	2.34x	2.25x	2.42x	2.12x	3.62x
EV / EBITDA	-16.4x	63.6x	45.2x	27.7x	32.1x	168x
EV / EBIT	-11.5x	-2,941x	278x	45.1x	62.2x	-421x
EV / FCF	2.05x	-25.2x	-118x	-16.5x	40.2x	-107x
FCF Yield	48.9%	-3.97%	-0.84%	-6.05%	2.49%	-0.93%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.315	0.0416	-1.106	0.1505	0.0296	-0.0472
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,690	2,545	2,281	2,907	2,940	3,026
EBITDA ¹	-275.8	93.54	113.4	253.8	194.1	65.21
EBIT ¹	-393.6	-2.025	18.42	156.1	100.2	-26.05
Net income ¹	-2,672	84.5	-2,246	305.8	60.16	-95.84
Net Debt ¹	406.1	609.6	638.3	557	402.3	539.2
Reference price ²	2.020	2.630	2.210	3.190	2.870	5.130
Nbr of stocks (in thousands)	2,032,000	2,032,000	2,032,000	2,032,000	2,032,000	2,032,000
Announcement Date	4/26/19	4/2/20	4/29/21	4/29/22	4/14/23	4/29/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ZHEJIANG HUAYOU COBALT CO., LTD	11.85x	1.09x	7.58x	+1.01%	5.18B
AURUBIS AG	8.11x	0.18x	4.82x	+2.09%	3.26B
WESTERN SUPERCONDUCTING TECHNOLOGIES CO., LTD.	25.41x	-	-	+2.09%	3.15B
YUNNAN COPPER CO.,LTD	10.86x	-	-	+4.21%	3.02B
PANGANG GROUP VANADIUM & TITANIUM RESOURCES CO., LTD.	18.83x	-	-	-	2.96B
CHINA NONFERROUS MINING CORPORATION LIMITED	6.54x	-	-	+4.91%	2.38B
ZHE JIANG HAI LIANG CO., LTD	12.23x	-	-	-	2.22B
Average	13.40x	0.64x	6.20x	+2.86%	3.17B
Weighted average by Cap.	13.49x	0.74x	6.51x	+2.53%