SINOCHEM INTERNATIONAL CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.860 CNY | 0.00% |
|
+3.21% | -3.98% |
| Dec. 12 | Pirelli, Camfin work on financing to rise to 29.9% - press | RE |
| Dec. 12 | Pirelli investor Camfin plans to raise stake to 29.9%, Italian daily says | RE |
Projected Income Statement: Sinochem International Corporation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 52,846 | 54,162 | - | - | 75,838 | 79,485 | 79,615 |
| Change | - | 2.49% | - | - | - | 4.81% | 0.16% |
| EBITDA 1 | - | 3,795 | - | - | 3,392 | 4,796 | 5,971 |
| Change | - | - | - | - | - | 41.39% | 24.5% |
| EBIT 1 | - | 2,178 | - | - | 166 | 1,006 | 1,537 |
| Change | - | - | - | - | - | 506.02% | 52.78% |
| Interest Paid 1 | - | -527.5 | - | - | -603 | -709 | -778 |
| Earnings before Tax (EBT) 1 | - | 2,175 | - | - | 166 | 1,006 | 1,537 |
| Change | - | - | - | - | - | 506.02% | 52.78% |
| Net income 1 | - | 306.9 | 1,311 | -1,848 | 137 | 830 | 1,269 |
| Change | - | - | - | - | - | 505.84% | 52.89% |
| Announcement Date | 4/29/20 | 4/29/21 | 4/27/23 | 4/29/24 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Sinochem International Corporation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 4/29/20 | 4/29/21 | 4/27/23 | 4/29/24 | - | - | - |
Estimates
Cash Flow Forecast: Sinochem International Corporation
| Fiscal Period: December | 2020 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| CAPEX 1 | 4,624 | 3,572 | 3,548 | 3,637 |
| Change | - | - | -0.67% | 2.51% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 4/29/21 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Sinochem International Corporation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | 7.01% | - | - | - | 4.47% | 6.03% | 7.5% |
| EBIT Margin (%) | - | 4.02% | - | - | - | 0.22% | 1.27% | 1.93% |
| EBT Margin (%) | - | 4.02% | - | - | - | 0.22% | 1.27% | 1.93% |
| Net margin (%) | - | 0.57% | - | - | - | 0.18% | 1.04% | 1.59% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | - | 0.56% | - | - | - | 0.22% | 1.31% | 1.97% |
| ROE | - | 2.55% | - | - | - | 0.88% | 5.07% | 7.29% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 8.54% | - | - | - | 4.71% | 4.46% | 4.57% |
| CAPEX / EBITDA (%) | - | 121.84% | - | - | - | 105.31% | 73.98% | 60.91% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | - | 0.9335 | - | - | - | 0.72 | 1.17 | 1.54 |
| Change | - | - | - | - | - | - | 62.5% | 31.62% |
| Dividend per Share 1 | - | 0.04 | - | - | - | 0.01 | 0.07 | 0.11 |
| Change | - | - | - | - | - | - | 600% | 57.14% |
| Book Value Per Share 1 | - | 4.224 | - | - | - | 4.35 | 4.57 | 4.85 |
| Change | - | - | - | - | - | - | 5.06% | 6.13% |
| EPS 1 | 0.17 | 0.11 | - | 0.46 | -0.52 | 0.04 | 0.23 | 0.35 |
| Change | - | -35.29% | - | - | -213.04% | -107.69% | 475% | 52.17% |
| Nbr of stocks (in thousands) | 2,707,916 | 2,707,346 | - | 3,588,711 | 3,587,037 | 3,583,944 | 3,583,944 | 3,583,944 |
| Announcement Date | 4/29/20 | 4/29/21 | - | 4/27/23 | 4/29/24 | - | - | - |
1CNY
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 96.5x | 16.8x |
| PBR | 0.89x | 0.84x |
| EV / Sales | 0.18x | 0.17x |
| Yield | 0.26% | 1.81% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
3.860
Average target price
-
Annual profits - Rate of surprise
- Stock Market
- Equities
- 600500 Stock
- Financials Sinochem International Corporation