XIN HEE CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.55 CNY | -3.11% |
|
+3.48% | -19.83% |
| Apr. 29 | Xin Hee Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 29 | Xin Hee Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,006 | 4,497 | 3,963 | 3,432 | 2,750 | - |
| Enterprise Value (EV) 1 | 4,006 | 4,497 | 3,963 | 3,432 | 2,750 | 2,750 |
| P/E ratio | 17.8 x | 15.6 x | 30.2 x | 34.1 x | 19.8 x | 17.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.19 x | 2.14 x | - | 1.95 x | 1.42 x | 1.29 x |
| EV / Revenue | 2.19 x | 2.14 x | - | 1.95 x | 1.42 x | 1.29 x |
| EV / EBITDA | 11 x | 7.45 x | - | 13.7 x | 6.14 x | 6 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.37 x | 1.48 x | - | 1.25 x | 0.97 x | 0.97 x |
| Nbr of stocks (in thousands) | 426,667 | 431,599 | 431,650 | 420,040 | 419,845 | - |
| Reference price 2 | 9.390 | 10.42 | 9.180 | 8.170 | 6.550 | 6.550 |
| Announcement Date | 3/17/21 | 4/27/22 | 4/28/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,833 | 2,102 | - | 1,759 | 1,942 | 2,138 |
| EBITDA 1 | 365.8 | 603.7 | - | 250.9 | 448 | 458.2 |
| EBIT 1 | 243.6 | 395 | - | 134.2 | 192.7 | 221.6 |
| Operating Margin | 13.29% | 18.79% | - | 7.63% | 9.92% | 10.36% |
| Earnings before Tax (EBT) 1 | 241.4 | 387.9 | - | 137.4 | 189.5 | 218.2 |
| Net income 1 | 178.3 | 287.1 | 129.1 | 100.1 | 140.2 | 161.5 |
| Net margin | 9.72% | 13.66% | - | 5.69% | 7.22% | 7.55% |
| EPS 2 | 0.5277 | 0.6684 | 0.3039 | 0.2393 | 0.3300 | 0.3800 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/17/21 | 4/27/22 | 4/28/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 8.36% | 9.68% | - | 3.55% | 4.83% | 5.56% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | 6.840 | 7.040 | - | 6.560 | 6.750 | 6.750 |
| Cash Flow per Share 2 | 1.190 | 1.030 | - | 0.7200 | 1.110 | 0.0200 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 3/17/21 | 4/27/22 | 4/28/23 | 4/29/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.55
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -19.83% | 392M | |
| -9.26% | 1.04B | |
| +36.19% | 889M | |
| +3.99% | 485M | |
| +20.63% | 352M | |
| -27.24% | 331M | |
| -35.66% | 311M | |
| -6.78% | 308M | |
| -10.20% | 252M | |
| -7.79% | 85.5M |
- Stock Market
- Equities
- 003016 Stock
- Financials Xin Hee Co.,Ltd.
