Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
0.251 USD | -5.64% | -8.76% | -69.94% |
Valuation
Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|
Capitalization 1 | 3 656 | 756 | 418 | 354 | 110 |
Enterprise Value (EV) 1 | 3 069 | 477 | 264 | 294 | 50,0 |
P/E ratio | -12,4x | -2,93x | -2,53x | -3,38x | -0,73x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 5,62x | 1,17x | 1,27x | 0,99x | 0,60x |
EV / Revenue | 4,71x | 0,74x | 0,80x | 0,82x | 0,27x |
EV / EBITDA | -45,8x | -1,86x | -1,61x | -2,84x | -0,58x |
EV / FCF | -156x | -2,59x | 5,30x | -4,28x | -0,92x |
FCF Yield | -0,64% | -38,7% | 18,9% | -23,4% | -109% |
Price to Book | 5,85x | 1,75x | 1,49x | 1,74x | 1,35x |
Nbr of stocks (in thousands) | 19 694 | 18 975 | 19 136 | 19 677 | 19 183 |
Reference price 2 | 186 | 39,8 | 21,9 | 18,0 | 5,76 |
Announcement Date | 4/30/19 | 5/18/20 | 5/14/21 | 4/29/22 | 3/29/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
Fiscal Period : December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 281 | 651 | 645 | 330 | 358 | 183 |
EBITDA 1 | -70,8 | -67,0 | -257 | -164 | -103 | -87,0 |
EBIT 1 | -71,7 | -68,0 | -261 | -171 | -111 | -91,2 |
Operating Margin | -25,6% | -10,5% | -40,5% | -51,9% | -31,0% | -49,8% |
Earnings before Tax (EBT) 1 | -75,7 | -75,1 | -251 | -165 | -102 | -164 |
Net income 1 | -90,7 | -78,7 | -251 | -163 | -102 | -158 |
Net margin | -32,3% | -12,1% | -38,9% | -49,4% | -28,5% | -86,3% |
EPS 2 | -18,8 | -14,9 | -13,6 | -8,64 | -5,32 | -7,92 |
Free Cash Flow 1 | -30,5 | -19,7 | -185 | 49,8 | -68,6 | -54,3 |
FCF margin | -10,9% | -3,02% | -28,6% | 15,1% | -19,2% | -29,7% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 7/31/18 | 4/30/19 | 5/18/20 | 5/14/21 | 4/29/22 | 3/29/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period : December | 2021 Q1 |
---|---|
Net sales 1 | 79,8 |
EBITDA 1 | -10,1 |
EBIT 1 | -17,7 |
Operating Margin | -22,2% |
Earnings before Tax (EBT) 1 | -16,6 |
Net income 1 | -16,3 |
Net margin | -20,5% |
EPS 2 | -1,03 |
Dividend per Share | - |
Announcement Date | 6/30/21 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
Fiscal Period : December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | 19,3 | - | - | - | - | - |
Net Cash position 1 | - | 587 | 278 | 154 | 60,0 | 60,5 |
Leverage (Debt/EBITDA) | -0,27x | - | - | - | - | - |
Free Cash Flow 1 | -30,5 | -19,7 | -185 | 49,8 | -68,6 | -54,3 |
ROE (net income / shareholders' equity) | 121% | -27,8% | -49,0% | -46,0% | -42,4% | -107% |
Shareholders' equity 1 | -74,7 | 283 | 511 | 354 | 240 | 147 |
ROA (Net income/ Total Assets) | -55,3% | -10,1% | -25,2% | -20,6% | -16,7% | -19,4% |
Assets 1 | 164 | 776 | 993 | 793 | 609 | 816 |
Book Value Per Share 2 | -67,5 | 31,7 | 22,8 | 14,6 | 10,3 | 4,27 |
Cash Flow per Share 2 | 11,2 | 30,5 | 10,4 | 5,59 | 3,37 | 2,95 |
Capex 1 | 0,27 | 20,7 | 13,2 | 2,05 | 0,97 | 0,21 |
Capex / Sales | 0,10% | 3,18% | 2,05% | 0,62% | 0,27% | 0,12% |
Announcement Date | 7/31/18 | 4/30/19 | 5/18/20 | 5/14/21 | 4/29/22 | 3/29/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-69.94% | 6 M $ | |
+24.98% | 13 279 M $ | |
+44.82% | 840 M $ | |
+38.58% | 707 M $ | |
+0.54% | 682 M $ | |
+44.35% | 321 M $ | |
+10.85% | 227 M $ | |
-11.72% | 196 M $ | |
+25.20% | 102 M $ | |
-30.75% | 85 M $ |
- Stock
- Equities
- Stock TuanChe Limited - Nasdaq
- Financials TuanChe Limited