Financials SVG Tech Group Co.,Ltd.

Equities

300331

CNE100001H35

Office Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
18.09 CNY +2.55% Intraday chart for SVG Tech Group Co.,Ltd. +17.32% -27.58%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,509 4,704 5,061 8,655 4,863 6,486
Enterprise Value (EV) 1 2,528 4,951 5,486 8,521 4,789 6,501
P/E ratio 40.5 x 46.6 x 95.8 x -23.2 x -17.4 x -142 x
Yield 0.9% 0.48% - - - -
Capitalization / Revenue 2.21 x 3.63 x 3.64 x 4.98 x 2.83 x 3.77 x
EV / Revenue 2.23 x 3.82 x 3.94 x 4.91 x 2.79 x 3.77 x
EV / EBITDA 22.5 x 30 x 45.1 x 544 x -18.2 x 47.5 x
EV / FCF -26.9 x -23.2 x -17.9 x -28 x 99.9 x -176 x
FCF Yield -3.72% -4.31% -5.6% -3.57% 1% -0.57%
Price to Book 1.74 x 3.11 x 3.26 x 4.33 x 2.82 x 3.89 x
Nbr of stocks (in thousands) 226,049 226,049 226,049 259,662 259,662 259,662
Reference price 2 11.10 20.81 22.39 33.33 18.73 24.98
Announcement Date 4/26/19 4/27/20 4/27/21 4/26/22 4/25/23 4/24/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,135 1,297 1,392 1,737 1,716 1,723
EBITDA 1 112.2 165.3 121.8 15.66 -263.7 136.9
EBIT 1 72.95 123.4 64.29 -62.53 -355.1 36.51
Operating Margin 6.43% 9.51% 4.62% -3.6% -20.69% 2.12%
Earnings before Tax (EBT) 1 68.96 119.5 52.05 -371.1 -330.1 -50.31
Net income 1 62.03 100.9 52.82 -349.6 -279.1 -45.69
Net margin 5.46% 7.78% 3.79% -20.13% -16.26% -2.65%
EPS 2 0.2744 0.4463 0.2337 -1.440 -1.075 -0.1760
Free Cash Flow 1 -93.99 -213.6 -307.1 -304.4 47.95 -36.85
FCF margin -8.28% -16.46% -22.06% -17.53% 2.79% -2.14%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.1000 0.1000 - - - -
Announcement Date 4/26/19 4/27/20 4/27/21 4/26/22 4/25/23 4/24/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 18.9 247 425 - - 14.9
Net Cash position 1 - - - 134 74.8 -
Leverage (Debt/EBITDA) 0.1681 x 1.494 x 3.488 x - - 0.1089 x
Free Cash Flow 1 -94 -214 -307 -304 48 -36.9
ROE (net income / shareholders' equity) 3.98% 6.97% 2.7% -20.2% -15.6% -3.3%
ROA (Net income/ Total Assets) 2.32% 3.4% 1.45% -1.17% -6.49% 0.72%
Assets 1 2,669 2,968 3,632 29,857 4,298 -6,369
Book Value Per Share 2 6.370 6.700 6.870 7.690 6.640 6.420
Cash Flow per Share 2 1.220 0.8800 1.560 3.140 3.000 2.260
Capex 1 58.7 257 320 269 202 76.3
Capex / Sales 5.18% 19.78% 22.97% 15.51% 11.8% 4.43%
Announcement Date 4/26/19 4/27/20 4/27/21 4/26/22 4/25/23 4/24/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300331 Stock
  4. Financials SVG Tech Group Co.,Ltd.