Stock 300755 VATS LIQUOR CHAIN STORE MANAGEMENTCO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials VATS Liquor Chain Store ManagementCo., Ltd.

Equities

300755

CNE100003JR4

Food Retail & Distribution

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
17.78 CNY -0.11% Intraday chart for VATS Liquor Chain Store ManagementCo., Ltd. +8.75% -2.79%
Apr. 25 VATS Liquor Chain Store Management Joint Stock Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 19 VATS Liquor Chain Store Management Joint Stock Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,445 10,912 20,873 12,867 7,623 7,411 - -
Enterprise Value (EV) 1 9,445 10,912 20,873 12,867 7,623 7,411 7,411 7,411
P/E ratio 29.1 x 29.1 x 30.9 x 35.1 x 32.7 x 18.6 x 13.8 x -
Yield 0.71% 0.69% - 0.57% 0.63% 1.61% 2.14% 1.01%
Capitalization / Revenue 2.53 x 2.21 x 2.8 x 1.48 x 0.75 x 0.64 x 0.56 x 0.55 x
EV / Revenue 2.53 x 2.21 x 2.8 x 1.48 x 0.75 x 0.64 x 0.56 x 0.55 x
EV / EBITDA 23.8 x 22.1 x 24.5 x 28 x 29.7 x 12.7 x 9.76 x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 3.77 x 3.87 x 6.11 x 3.54 x 2.01 x 1.81 x 1.65 x 1.61 x
Nbr of stocks (in thousands) 416,798 416,798 416,798 416,798 416,798 416,798 - -
Reference price 2 22.66 26.18 50.08 30.87 18.29 17.78 17.78 17.78
Announcement Date 2/3/20 4/12/21 3/28/22 4/19/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,738 4,941 7,460 8,708 10,121 11,562 13,284 13,462
EBITDA 1 396.9 492.7 853.2 458.9 256.9 581.3 759.6 -
EBIT 1 386.9 475.1 825.8 420.9 255.9 448.1 595.9 429
Operating Margin 10.35% 9.61% 11.07% 4.83% 2.53% 3.88% 4.49% 3.19%
Earnings before Tax (EBT) 1 388.7 476 826.3 423.3 262.2 479.2 643.8 -
Net income 1 319.4 373.2 675.5 366.3 235.3 398.7 535.5 -
Net margin 8.55% 7.55% 9.06% 4.21% 2.32% 3.45% 4.03% -
EPS 2 0.7800 0.9000 1.620 0.8800 0.5600 0.9580 1.284 -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.1600 0.1800 - 0.1760 0.1160 0.2867 0.3800 0.1800
Announcement Date 2/3/20 4/12/21 3/28/22 4/19/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 13.9% 14% 21.7% 10.4% 6.32% 9.24% 11.1% 7.9%
ROA (Net income/ Total Assets) 9.38% 8.82% - 4.8% - 3.8% 4.33% 4.5%
Assets 1 3,406 4,229 - 7,636 - 10,492 12,358 -
Book Value Per Share 2 6.020 6.760 8.190 8.730 9.120 9.840 10.70 11.00
Cash Flow per Share 2 0.2600 0.7800 -0.9000 -0.7900 0.6800 0.0100 0.7300 0.7600
Capex 1 55.4 57.7 - 178 18.4 30.8 33.3 25
Capex / Sales 1.48% 1.17% - 2.04% 0.18% 0.27% 0.25% 0.19%
Announcement Date 2/3/20 4/12/21 3/28/22 4/19/23 4/19/24 - - -
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

Ratings for VATS Liquor Chain Store ManagementCo., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
17.78 CNY
Average target price
25 CNY
Spread / Average Target
+40.61%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Beer, Wine & Liquor Stores

1st Jan change Capi.
VATS LIQUOR CHAIN STORE MANAGEMENTCO., LTD. Stock VATS Liquor Chain Store ManagementCo., Ltd.
-2.79% 1.02B
ENDEAVOUR GROUP LIMITED Stock Endeavour Group Limited
-1.15% 6.23B
THE KEEPERS HOLDINGS, INC. Stock The Keepers Holdings, Inc.
-2.03% 365M
VIVA WINE GROUP AB Stock Viva Wine Group AB
-7.58% 296M
YAMAYA CORPORATION Stock Yamaya Corporation
+1.31% 211M
TONGHUA GRAPE WINE CO.,LTD Stock Tonghua Grape Wine Co.,Ltd
-25.88% 162M
KAKUYASU GROUP CO., LTD. Stock Kakuyasu Group Co., Ltd.
+24.00% 132M
CEYLON BEVERAGE HOLDINGS PLC Stock Ceylon Beverage Holdings PLC
+16.54% 109M
PT JOBUBU JARUM MINAHASA TBK Stock PT Jobubu Jarum Minahasa TBK
-13.16% 64.98M
PT HATTEN BALI TBK Stock PT HATTEN BALI Tbk
-28.10% 50.36M
Beer, Wine & Liquor Stores
  1. Stock Market
  2. Equities
  3. 300755 Stock
  4. Financials VATS Liquor Chain Store ManagementCo., Ltd.