WAN CHENG METAL PACKAGING COMPANY LIMITED Financials Wan Cheng Metal Packaging Company Limited
Equities
8291
KYG942971436
Non-Paper Containers & Packaging
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.09 HKD | 0.00% |
|
0.00% | -52.63% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 436.4 | 50.93 | 26.81 | 10.5 | 29.2 | 18.37 |
| Enterprise Value (EV) 1 | 432.3 | 89.48 | 78.45 | 133.7 | 144.2 | 96.74 |
| P/E ratio | -106 x | -6.43 x | -0.93 x | -0.7 x | -0.53 x | -0.11 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.47 x | 0.44 x | 0.45 x | 0.26 x | 0.64 x | 0.5 x |
| EV / Revenue | 3.44 x | 0.78 x | 1.33 x | 3.32 x | 3.16 x | 2.61 x |
| EV / EBITDA | 36.7 x | 28.3 x | -3.35 x | -17.2 x | 348 x | -20.6 x |
| EV / FCF | -8.43 x | -2.38 x | -20.3 x | -1.9 x | -11.2 x | 3.06 x |
| FCF Yield | -11.9% | -42.1% | -4.92% | -52.5% | -8.95% | 32.7% |
| Price to Book | 4.69 x | 0.55 x | 0.35 x | 0.18 x | 1.6 x | -0.3 x |
| Nbr of stocks (in thousands) | 20,000 | 20,000 | 20,000 | 20,000 | 80,000 | 160,000 |
| Reference price 2 | 21.82 | 2.546 | 1.341 | 0.5252 | 0.3650 | 0.1148 |
| Announcement Date | 3/28/18 | 3/28/19 | 4/1/20 | 3/31/21 | 3/31/22 | 4/2/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 125.7 | 115.4 | 59.06 | 40.26 | 45.62 | 37.01 |
| EBITDA 1 | 11.78 | 3.162 | -23.42 | -7.766 | 0.414 | -4.691 |
| EBIT 1 | 8.509 | 0.375 | -27.34 | -11.6 | -7.791 | -12.74 |
| Operating Margin | 6.77% | 0.32% | -46.28% | -28.83% | -17.08% | -34.42% |
| Earnings before Tax (EBT) 1 | 0.865 | -7.617 | -28.81 | -23.96 | -54.89 | -104 |
| Net income 1 | -3.554 | -7.921 | -28.9 | -22.93 | -54.7 | -104 |
| Net margin | -2.83% | -6.86% | -48.94% | -56.96% | -119.9% | -281.07% |
| EPS 2 | -0.2056 | -0.3960 | -1.445 | -0.7514 | -0.6838 | -1.053 |
| Free Cash Flow 1 | -51.29 | -37.67 | -3.862 | -70.25 | -12.9 | 31.65 |
| FCF margin | -40.81% | -32.63% | -6.54% | -174.51% | -28.28% | 85.5% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/28/18 | 3/28/19 | 4/1/20 | 3/31/21 | 3/31/22 | 4/2/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 38.6 | 51.6 | 123 | 115 | 78.4 |
| Net Cash position 1 | 4.1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 12.19 x | -2.204 x | -15.86 x | 277.8 x | -16.71 x |
| Free Cash Flow 1 | -51.3 | -37.7 | -3.86 | -70.3 | -12.9 | 31.6 |
| ROE (net income / shareholders' equity) | -5.04% | -8.51% | -34.2% | -33.8% | -141% | 482% |
| ROA (Net income/ Total Assets) | 3.16% | 0.13% | -9.76% | -3.35% | -2.1% | -5.08% |
| Assets 1 | -112.3 | -6,242 | 296.1 | 685 | 2,603 | 2,047 |
| Book Value Per Share 2 | 4.650 | 4.660 | 3.800 | 2.970 | 0.2300 | -0.3800 |
| Cash Flow per Share 2 | 2.160 | 0.0700 | 0.0600 | 1.290 | 0.1200 | 0.1600 |
| Capex 1 | 23.7 | 0.57 | 0.89 | 119 | 10.7 | 8.34 |
| Capex / Sales | 18.87% | 0.5% | 1.5% | 295.67% | 23.54% | 22.54% |
| Announcement Date | 3/28/18 | 3/28/19 | 4/1/20 | 3/31/21 | 3/31/22 | 4/2/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -52.63% | 1.84M | |
| +23.75% | 4.17B | |
| +9.01% | 2.74B | |
| +5.34% | 2.4B | |
| +13.04% | 1.67B | |
| -16.38% | 1.49B | |
| +95.34% | 1.38B | |
| +2.08% | 961M | |
| +9.16% | 874M | |
| +15.06% | 809M |
- Stock Market
- Equities
- 8291 Stock
- Financials Wan Cheng Metal Packaging Company Limited