XIN POINT HOLDINGS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.23 HKD | -0.31% |
|
+0.94% | +15.36% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,342 | 1,954 | 4,069 | 2,125 | 1,993 | 2,999 | 2,999 | - |
| Enterprise Value (EV) 1 | 2,342 | 1,954 | 3,580 | 2,107 | 1,993 | 2,552 | 2,999 | 2,999 |
| P/E ratio | 5.99 x | 9.74 x | 12.3 x | 10.1 x | 4.62 x | 4.17 x | 5.25 x | 4.9 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.14 x | - | 1.97 x | 0.92 x | 0.69 x | 0.82 x | 0.89 x | 0.85 x |
| EV / Revenue | 1.14 x | - | 1.97 x | 0.92 x | 0.69 x | 0.82 x | 0.89 x | 0.85 x |
| EV / EBITDA | - | - | 8,218,666 x | 5,334,234 x | 2,937,540 x | - | - | - |
| EV / FCF | - | - | 12,280,678 x | -7,367,683 x | - | - | - | - |
| FCF Yield | - | - | 0% | -0% | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 1,002,905 | 1,002,905 | 1,002,905 | 1,002,905 | 1,002,905 | 1,002,905 | 1,002,905 | - |
| Reference price 2 | 2.336 | 1.948 | 4.057 | 2.119 | 1.987 | 2.990 | 2.990 | 2.990 |
| Announcement Date | 3/25/19 | 3/26/20 | 3/25/21 | 3/24/22 | 3/28/23 | 3/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,050 | - | 2,069 | 2,312 | 2,883 | 3,103 | 3,355 | 3,540 |
| EBITDA | - | - | 495 | 398.3 | 678.4 | - | - | - |
| EBIT 1 | - | - | 353.9 | 260.6 | 525.7 | 598.5 | 679.7 | 732 |
| Operating Margin | - | - | 17.1% | 11.27% | 18.24% | 20.06% | 20.26% | 20.68% |
| Earnings before Tax (EBT) 1 | - | - | 349.9 | 256.7 | 514.6 | 636 | 681 | 729.7 |
| Net income 1 | - | 205.5 | 332.4 | 215.2 | 431.3 | 607.4 | 570.8 | 611.7 |
| Net margin | - | - | 16.06% | 9.31% | 14.96% | 19.57% | 17.01% | 17.28% |
| EPS 2 | 0.3900 | 0.2000 | 0.3300 | 0.2100 | 0.4300 | 0.6100 | 0.5700 | 0.6100 |
| Free Cash Flow | - | - | 331.3 | -288.4 | - | - | - | - |
| FCF margin | - | - | 16.01% | -12.47% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 66.92% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 99.66% | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/25/19 | 3/26/20 | 3/25/21 | 3/24/22 | 3/28/23 | 3/26/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | 489 | 17.8 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | 331 | -288 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 8.91% | 13.8% | 8.74% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | 10.4% | 6.49% | - | - | - | - |
| Assets 1 | - | - | 3,209 | 3,315 | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | - | - | 79.9 | 278 | - | - | - | - |
| Capex / Sales | - | - | 3.86% | 12.01% | - | - | - | - |
| Announcement Date | 3/25/19 | 3/26/20 | 3/25/21 | 3/24/22 | 3/28/23 | 3/26/24 | - | - |
1CNY in Million
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
2.99
CNY
Average target price
3.43
CNY
Spread / Average Target
+14.72%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +15.36% | 414M | |
| +6.28% | 8.03B | |
| -1.98% | 5.07B | |
| +10.31% | 2.92B | |
| -16.34% | 2.78B | |
| +2.97% | 2.61B | |
| +28.26% | 1.77B | |
| +35.33% | 1.62B | |
| +3.15% | 1.49B | |
| -22.93% | 1.43B |
- Stock Market
- Equities
- 1571 Stock
- Financials Xin Point Holdings Limited
