YINBANG CLAD MATERIAL CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.85 CNY | +0.59% |
|
+7.54% | -15.33% |
| Apr. 24 | Yinbang Clad Material Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 29 | Yinbang Clad Material Co.,Ltd Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,877 | 2,622 | 4,307 | 6,542 | 6,378 | 6,649 |
| Enterprise Value (EV) 1 | 3,856 | 3,576 | 5,418 | 7,709 | 7,508 | 8,486 |
| P/E ratio | -38.9 x | 160 x | 262 x | 159 x | 97 x | 103 x |
| Yield | - | 0.31% | - | 0.25% | - | 0.25% |
| Capitalization / Revenue | 1.49 x | 1.29 x | 1.82 x | 2.05 x | 1.62 x | 1.49 x |
| EV / Revenue | 2 x | 1.77 x | 2.29 x | 2.41 x | 1.9 x | 1.9 x |
| EV / EBITDA | 50.7 x | 41.1 x | 25.1 x | 31.2 x | 31.1 x | 31.4 x |
| EV / FCF | 16.9 x | -31.1 x | -29.2 x | -201 x | -112 x | -10.5 x |
| FCF Yield | 5.9% | -3.22% | -3.43% | -0.5% | -0.89% | -9.56% |
| Price to Book | 1.97 x | 1.78 x | 2.9 x | 4.31 x | 4.04 x | 4.06 x |
| Nbr of stocks (in thousands) | 821,920 | 821,920 | 821,920 | 821,920 | 821,920 | 821,920 |
| Reference price 2 | 3.500 | 3.190 | 5.240 | 7.960 | 7.760 | 8.090 |
| Announcement Date | 4/24/19 | 4/28/20 | 3/23/21 | 3/29/22 | 4/20/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,928 | 2,025 | 2,370 | 3,195 | 3,944 | 4,457 |
| EBITDA 1 | 76.09 | 87.03 | 215.9 | 247.2 | 241.4 | 270.4 |
| EBIT 1 | -31.55 | -29.72 | 92.94 | 130.4 | 130.3 | 157.2 |
| Operating Margin | -1.64% | -1.47% | 3.92% | 4.08% | 3.3% | 3.53% |
| Earnings before Tax (EBT) 1 | -63.54 | 33.9 | 21.97 | 40.49 | 66.26 | 60.45 |
| Net income 1 | -75.08 | 16.57 | 16.96 | 40.62 | 67.3 | 64.48 |
| Net margin | -3.89% | 0.82% | 0.72% | 1.27% | 1.71% | 1.45% |
| EPS 2 | -0.0900 | 0.0200 | 0.0200 | 0.0500 | 0.0800 | 0.0785 |
| Free Cash Flow 1 | 227.6 | -115 | -185.7 | -38.29 | -67.05 | -810.9 |
| FCF margin | 11.8% | -5.68% | -7.84% | -1.2% | -1.7% | -18.2% |
| FCF Conversion (EBITDA) | 299.13% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | 0.0100 | - | 0.0200 | - | 0.0200 |
| Announcement Date | 4/24/19 | 4/28/20 | 3/23/21 | 3/29/22 | 4/20/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 979 | 954 | 1,111 | 1,167 | 1,130 | 1,837 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 12.87 x | 10.97 x | 5.145 x | 4.72 x | 4.681 x | 6.793 x |
| Free Cash Flow 1 | 228 | -115 | -186 | -38.3 | -67.1 | -811 |
| ROE (net income / shareholders' equity) | -4.59% | 2.03% | 1.16% | 2.72% | 4.31% | 3.98% |
| ROA (Net income/ Total Assets) | -0.72% | -0.63% | 1.82% | 2.31% | 2.1% | 2.3% |
| Assets 1 | 10,476 | -2,615 | 934 | 1,760 | 3,202 | 2,798 |
| Book Value Per Share 2 | 1.770 | 1.800 | 1.800 | 1.850 | 1.920 | 1.990 |
| Cash Flow per Share 2 | 0.0700 | 0.1800 | 0.3000 | 0.6100 | 1.010 | 0.7000 |
| Capex 1 | 53.4 | 74.8 | 92.6 | 31.4 | 64 | 699 |
| Capex / Sales | 2.77% | 3.69% | 3.91% | 0.98% | 1.62% | 15.69% |
| Announcement Date | 4/24/19 | 4/28/20 | 3/23/21 | 3/29/22 | 4/20/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.33% | 777M | |
| -16.37% | 2.51B | |
| +3.82% | 826M | |
| -18.68% | 631M | |
| -25.45% | 564M | |
| -27.62% | 264M | |
| -34.92% | 244M | |
| -32.91% | 226M | |
| +15.87% | 145M | |
| -25.85% | 148M |
- Stock Market
- Equities
- 300337 Stock
- Financials Yinbang Clad Material Co.,Ltd
