SYOUNG GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.4 CNY | -1.97% |
|
-3.97% | +4.38% |
| Apr. 24 | SYoung Group Co., Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
| Apr. 23 | SYoung Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,797 | 7,006 | 6,151 | 5,881 | 6,492 | 6,761 | - | - |
| Enterprise Value (EV) 1 | 3,615 | 6,807 | 6,373 | 6,767 | 6,492 | 6,761 | 6,761 | 6,761 |
| P/E ratio | 136 x | 50.3 x | 26 x | 48.8 x | 22.8 x | 17.1 x | 13.8 x | 12.1 x |
| Yield | - | - | - | 0.66% | 0.6% | 1% | 1.28% | 1.17% |
| Capitalization / Revenue | 1.57 x | 1.89 x | 1.23 x | 1.25 x | 1.44 x | 1.36 x | 1.1 x | 1.2 x |
| EV / Revenue | 1.57 x | 1.89 x | 1.23 x | 1.25 x | 1.44 x | 1.36 x | 1.1 x | 1.2 x |
| EV / EBITDA | 100 x | 38.9 x | 18.4 x | 32.1 x | 15.7 x | 11.4 x | 9.53 x | 8.78 x |
| EV / FCF | - | -88.6 x | -17.5 x | -21.6 x | 43.2 x | 56.3 x | 79.5 x | 12.1 x |
| FCF Yield | - | -1.13% | -5.7% | -4.62% | 2.31% | 1.77% | 1.26% | 8.3% |
| Price to Book | 3.21 x | 5.5 x | 4.09 x | 3.37 x | 3.27 x | 2.81 x | 2.44 x | 2.02 x |
| Nbr of stocks (in thousands) | 400,061 | 387,099 | 387,099 | 388,939 | 389,465 | 388,582 | - | - |
| Reference price 2 | 9.490 | 18.10 | 15.89 | 15.12 | 16.67 | 17.40 | 17.40 | 17.40 |
| Announcement Date | 2/28/20 | 2/23/21 | 4/27/22 | 4/27/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,412 | 3,715 | 5,010 | 4,722 | 4,493 | 4,974 | 6,153 | 5,622 |
| EBITDA 1 | 37.78 | 180.3 | 334.7 | 183 | 414.1 | 595 | 709.5 | 770 |
| EBIT 1 | 18.71 | 159.3 | 278.7 | 145.8 | 346.8 | 463.2 | 578 | 661.3 |
| Operating Margin | 0.78% | 4.29% | 5.56% | 3.09% | 7.72% | 9.31% | 9.39% | 11.76% |
| Earnings before Tax (EBT) 1 | 22.77 | 159.3 | 280.1 | 144.2 | 347.2 | 463.8 | 578.7 | 662.7 |
| Net income 1 | 27.22 | 140.3 | 236.4 | 124.8 | 294.2 | 395.6 | 490.6 | 562.7 |
| Net margin | 1.13% | 3.78% | 4.72% | 2.64% | 6.55% | 7.95% | 7.97% | 10.01% |
| EPS 2 | 0.0700 | 0.3600 | 0.6100 | 0.3100 | 0.7300 | 1.017 | 1.262 | 1.443 |
| Free Cash Flow 1 | - | -79.09 | -350.7 | -271.9 | 150.1 | 120 | 85 | 561 |
| FCF margin | - | -2.13% | -7% | -5.76% | 3.34% | 2.41% | 1.38% | 9.98% |
| FCF Conversion (EBITDA) | - | - | - | - | 36.25% | 20.17% | 11.98% | 72.86% |
| FCF Conversion (Net income) | - | - | - | - | 51.03% | 30.34% | 17.32% | 99.7% |
| Dividend per Share 2 | - | - | - | 0.1000 | 0.1000 | 0.1740 | 0.2220 | 0.2033 |
| Announcement Date | 2/28/20 | 2/23/21 | 4/27/22 | 4/27/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 |
|---|---|---|---|---|---|
| Net sales 1 | 2,119 | 1,698 | - | 1,156 | 2,201 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | - | - | - | 52.16 | 95.61 |
| Operating Margin | - | - | - | 4.51% | 4.34% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income 1 | 88.94 | 89.75 | 41.58 | 41.23 | 82.82 |
| Net margin | 4.2% | 5.29% | - | 3.57% | 3.76% |
| EPS | - | - | 0.1081 | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 8/29/21 | 4/27/22 | 4/27/22 | 8/12/22 | 8/12/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 222 | 886 | - | - | - | - |
| Net Cash position | 181 | 200 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.6638 x | 4.843 x | - | - | - | - |
| Free Cash Flow 1 | - | -79.1 | -351 | -272 | 150 | 120 | 85 | 561 |
| ROE (net income / shareholders' equity) | 2.07% | 10.9% | 15.9% | 7.49% | 15.3% | 16.5% | 18% | 16.8% |
| ROA (Net income/ Total Assets) | - | 6.99% | 9.61% | 3.9% | - | 9.55% | 10.9% | 8.8% |
| Assets 1 | - | 2,008 | 2,459 | 3,197 | - | 4,143 | 4,500 | 6,394 |
| Book Value Per Share 2 | 2.960 | 3.290 | 3.890 | 4.480 | 5.100 | 6.200 | 7.120 | 8.630 |
| Cash Flow per Share 2 | - | 0.3200 | 0.4800 | 0.0500 | 0.6700 | 1.190 | 1.390 | 1.540 |
| Capex 1 | - | 210 | 550 | 290 | 112 | 382 | 253 | 145 |
| Capex / Sales | - | 5.64% | 10.98% | 6.13% | 2.49% | 7.67% | 4.1% | 2.58% |
| Announcement Date | 2/28/20 | 2/23/21 | 4/27/22 | 4/27/23 | 4/23/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
17.4
CNY
Average target price
22.5
CNY
Spread / Average Target
+29.31%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.38% | 933M | |
| -3.33% | 249B | |
| +10.09% | 18.86B | |
| 0.00% | 17.37B | |
| -1.32% | 10.65B | |
| -7.73% | 10.26B | |
| +3.86% | 6.72B | |
| +9.76% | 5.94B | |
| -0.06% | 4.55B | |
| -16.98% | 3.83B |
- Stock Market
- Equities
- 300740 Stock
- Financials SYoung Group Co., Ltd.
