XI'AN MANARECO NEW MATERIALS CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.74 CNY | -5.42% |
|
-3.82% | -12.45% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,043 | 6,960 | 4,566 | 5,432 | 4,662 | - | - |
| Enterprise Value (EV) 1 | 6,043 | 6,960 | 4,566 | 5,432 | 4,662 | 4,662 | 4,662 |
| P/E ratio | 28.7 x | 29.1 x | 18.5 x | 41.3 x | 23.8 x | 15.4 x | 13.1 x |
| Yield | - | 1.71% | - | 1.13% | 1.99% | 2.62% | 3.63% |
| Capitalization / Revenue | - | 4.56 x | 3.08 x | 4.5 x | 3.14 x | 2.31 x | 2.21 x |
| EV / Revenue | - | 4.56 x | 3.08 x | 4.5 x | 3.14 x | 2.31 x | 2.21 x |
| EV / EBITDA | - | 19.7 x | 12 x | 18.5 x | 12.3 x | 6.78 x | 7.49 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.44 x | 1.55 x | 1.86 x | 1.55 x | 1.44 x | 1.37 x |
| Nbr of stocks (in thousands) | 137,556 | 137,556 | 137,132 | 136,893 | 134,184 | - | - |
| Reference price 2 | 43.93 | 50.60 | 33.29 | 39.68 | 34.74 | 34.74 | 34.74 |
| Announcement Date | 2/25/21 | 2/23/22 | 2/26/23 | 2/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,526 | 1,480 | 1,208 | 1,486 | 2,020 | 2,107 |
| EBITDA 1 | - | 353.3 | 380 | 294.3 | 379 | 688 | 622 |
| EBIT 1 | - | 272.3 | 275.5 | 147.4 | 219 | 346.5 | 397 |
| Operating Margin | - | 17.85% | 18.61% | 12.2% | 14.74% | 17.15% | 18.84% |
| Earnings before Tax (EBT) 1 | - | 271.4 | 272.1 | 146.8 | 219 | 346.5 | 397 |
| Net income 1 | 175.4 | 239.8 | 246.5 | 132.5 | 196 | 308 | 357 |
| Net margin | - | 15.72% | 16.65% | 10.97% | 13.19% | 15.24% | 16.94% |
| EPS 2 | 1.531 | 1.740 | 1.800 | 0.9600 | 1.460 | 2.260 | 2.650 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.8674 | - | 0.4500 | 0.6900 | 0.9100 | 1.260 |
| Announcement Date | 2/25/21 | 2/23/22 | 2/26/23 | 2/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12.8% | 8.67% | 8.53% | 4.49% | 6.51% | 9.36% | 10.4% |
| ROA (Net income/ Total Assets) | - | 7.23% | - | - | 5.73% | 7.8% | 9.01% |
| Assets 1 | - | 3,317 | - | - | 3,421 | 3,949 | 3,962 |
| Book Value Per Share 2 | - | 20.80 | 21.50 | 21.40 | 22.40 | 24.20 | 25.40 |
| Cash Flow per Share 2 | - | 1.300 | 1.410 | 3.260 | 2.720 | 3.890 | 3.890 |
| Capex 1 | - | 406 | - | 268 | 274 | 508 | 526 |
| Capex / Sales | - | 26.6% | - | 22.18% | 18.44% | 25.12% | 24.96% |
| Announcement Date | 2/25/21 | 2/23/22 | 2/26/23 | 2/22/24 | - | - | - |
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
2
Last Close Price
34.74
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.45% | 645M | |
| +5.75% | 106B | |
| -3.95% | 63.67B | |
| +73.81% | 49.32B | |
| +15.46% | 38.56B | |
| +5.46% | 32.65B | |
| +11.59% | 20.08B | |
| +13.74% | 17.01B | |
| +20.05% | 15.41B | |
| +5.02% | 14.41B |
- Stock Market
- Equities
- 688550 Stock
- Financials Xi'an Manareco New Materials Co.,Ltd