WEIHAI GUANGWEI COMPOSITES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.05 CNY | -4.44% |
|
-9.39% | -2.32% |
| Apr. 29 | Weihai Guangwei Composites' Q1 Profit, Operating Income Slide 8% | MT |
| Apr. 28 | Weihai Guangwei Composites 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 | 23,585 | 46,159 | 43,790 | 37,451 | 22,172 | 21,657 | - | - |
| Enterprise Value (EV) 1 | 22,716 | 46,159 | 43,790 | 36,105 | 21,308 | 20,235 | 19,710 | 19,044 |
| P/E ratio | 45.5 x | 71.8 x | 57.9 x | 40.1 x | 25.4 x | 21.3 x | 18.1 x | 15.9 x |
| Yield | 1.1% | 0.56% | 0.59% | 0.97% | 1.87% | 1.97% | 1.97% | 2.41% |
| Capitalization / Revenue | 13.8 x | 21.8 x | 16.8 x | 14.9 x | 8.81 x | 7.18 x | 6.19 x | 5.44 x |
| EV / Revenue | 13.2 x | 21.8 x | 16.8 x | 14.4 x | 8.46 x | 6.71 x | 5.63 x | 4.79 x |
| EV / EBITDA | 32.1 x | 56.1 x | 43.9 x | 29.4 x | 17.9 x | 15.1 x | 12.2 x | 10.3 x |
| EV / FCF | - | - | 72,655,622 x | -65,648,611 x | -101,248,720 x | - | - | - |
| FCF Yield | - | - | 0% | -0% | -0% | - | - | - |
| Price to Book | 7.27 x | 12.7 x | 10.6 x | 7.67 x | 4.07 x | 3.52 x | 3.18 x | 2.78 x |
| Nbr of stocks (in thousands) | 829,360 | 829,360 | 829,360 | 829,360 | 831,352 | 831,352 | - | - |
| Reference price 2 | 28.44 | 55.66 | 52.80 | 45.16 | 26.67 | 26.05 | 26.05 | 26.05 |
| Announcement Date | 2/23/20 | 2/1/21 | 1/16/22 | 1/11/23 | 1/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,715 | 2,116 | 2,607 | 2,511 | 2,518 | 3,014 | 3,498 | 3,978 |
| EBITDA 1 | 708 | 823.1 | 997 | 1,227 | 1,193 | 1,338 | 1,622 | 1,858 |
| EBIT 1 | 622.9 | 728.6 | 852.4 | 1,049 | 991.7 | 1,114 | 1,337 | 1,528 |
| Operating Margin | 36.32% | 34.44% | 32.69% | 41.76% | 39.39% | 36.96% | 38.21% | 38.41% |
| Earnings before Tax (EBT) 1 | 602.9 | 723.8 | 851.6 | 1,044 | 992.9 | 1,141 | 1,363 | 1,581 |
| Net income 1 | 519.2 | 641.6 | 758.4 | 934.3 | 873.2 | 993.3 | 1,196 | 1,366 |
| Net margin | 30.28% | 30.33% | 29.09% | 37.2% | 34.68% | 32.95% | 34.18% | 34.34% |
| EPS 2 | 0.6250 | 0.7750 | 0.9125 | 1.125 | 1.051 | 1.223 | 1.439 | 1.643 |
| Free Cash Flow | - | - | 602.7 | -550 | -210.5 | - | - | - |
| FCF margin | - | - | 23.12% | -21.9% | -8.36% | - | - | - |
| FCF Conversion (EBITDA) | - | - | 60.46% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 79.47% | - | - | - | - | - |
| Dividend per Share 2 | 0.3125 | 0.3125 | 0.3125 | 0.4375 | 0.5000 | 0.5125 | 0.5120 | 0.6267 |
| Announcement Date | 2/23/20 | 2/1/21 | 1/16/22 | 1/11/23 | 1/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 625.8 | 570.8 | - | 666.9 | 523.2 | 770.8 | 556.3 | 801 | 801 | - | - |
| EBITDA 1 | - | - | - | 286 | - | - | - | - | - | 251.2 | 310.9 | 311.9 | - | - |
| EBIT 1 | - | - | - | 272.2 | 198.1 | - | 278.8 | 234 | 284.9 | 196.2 | 255.8 | 256.8 | - | - |
| Operating Margin | - | - | - | 43.5% | 34.7% | - | 41.81% | 44.72% | 36.96% | 35.26% | 31.94% | 32.06% | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 277.4 | 234.3 | 286.8 | 282.3 | 312.2 | 313.2 | - | - |
| Net income 1 | 207.5 | - | 505.6 | - | - | - | 241.8 | 208 | 251.9 | 231.8 | 268 | 269 | - | - |
| Net margin | - | - | - | - | - | - | 36.26% | 39.75% | 32.68% | 41.66% | 33.46% | 33.58% | - | - |
| EPS 2 | 0.2502 | - | 0.6096 | 0.2938 | 0.2203 | - | 0.4963 | 0.2500 | 0.3000 | 0.2812 | 0.3251 | 0.3263 | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | 0.5000 | - | - | 0.1107 | - | - |
| Announcement Date | 4/25/22 | 8/15/22 | 8/15/22 | 10/24/22 | 1/11/23 | 5/14/23 | 8/14/23 | 10/26/23 | 1/29/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 869 | - | - | 1,346 | 864 | 1,422 | 1,947 | 2,613 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | 603 | -550 | -210 | - | - | - |
| ROE (net income / shareholders' equity) | 17.3% | 18.5% | 19.6% | 21.3% | 16.9% | 16.4% | 16.6% | 17.6% |
| ROA (Net income/ Total Assets) | 13.6% | 14.7% | 14.9% | - | 13% | 13.1% | 14.1% | 14.9% |
| Assets 1 | 3,806 | 4,358 | 5,099 | - | 6,723 | 7,596 | 8,508 | 9,166 |
| Book Value Per Share 2 | 3.910 | 4.390 | 5.000 | 5.880 | 6.550 | 7.400 | 8.190 | 9.380 |
| Cash Flow per Share 2 | 0.9100 | 1.150 | 1.440 | 0.1800 | 0.6400 | 1.180 | 1.450 | 1.690 |
| Capex 1 | 364 | 580 | 593 | 697 | 745 | 614 | 628 | 569 |
| Capex / Sales | 21.25% | 27.41% | 22.76% | 27.76% | 29.59% | 20.36% | 17.96% | 14.3% |
| Announcement Date | 2/23/20 | 2/1/21 | 1/16/22 | 1/11/23 | 1/29/24 | - | - | - |
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
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
26.05
CNY
Average target price
33.44
CNY
Spread / Average Target
+28.35%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -2.32% | 2.99B | |
| +1.20% | 67.05B | |
| +44.29% | 40.4B | |
| +15.99% | 38.64B | |
| +4.67% | 32.41B | |
| +6.59% | 19.17B | |
| +12.32% | 16.76B | |
| +17.69% | 15.07B | |
| +8.31% | 14.82B | |
| -14.74% | 13.81B |
- Stock Market
- Equities
- 300699 Stock
- Financials Weihai Guangwei Composites Co., Ltd.
