YOUNGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.91 CNY | +5.67% |
|
+6.52% | -31.91% |
| Apr. 29 | YOUNGY Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 18 | Youngy to Set Up 100 Million Yuan Joint Venture With Parent | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 33,794 | 25,420 | 14,076 | 9,584 | - |
| Enterprise Value (EV) 1 | 33,794 | 24,787 | 13,203 | 7,827 | 7,458 |
| P/E ratio | 495 x | - | 37 x | 20.8 x | 20.4 x |
| Yield | - | 1% | 0.55% | - | - |
| Capitalization / Revenue | - | 8.49 x | 11.6 x | 8.27 x | 7.83 x |
| EV / Revenue | - | 8.28 x | 10.9 x | 6.76 x | 6.09 x |
| EV / EBITDA | - | 18.6 x | 29.6 x | 19.4 x | 16 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 8.23 x | 4.37 x | 2.35 x | 2.1 x |
| Nbr of stocks (in thousands) | 259,655 | 259,655 | 259,655 | 259,655 | - |
| Reference price 2 | 130.2 | 97.90 | 54.21 | 36.91 | 36.91 |
| Announcement Date | 4/12/22 | 3/14/23 | 4/17/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 2,992 | 1,211 | 1,158 | 1,224 |
| EBITDA 1 | - | 1,330 | 446 | 403 | 465.5 |
| EBIT 1 | - | 1,294 | 398.8 | 332.1 | 381.4 |
| Operating Margin | - | 43.24% | 32.94% | 28.67% | 31.15% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 68.29 | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS 2 | 0.2630 | - | 1.465 | 1.778 | 1.813 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | 0.9800 | 0.3000 | - | - |
| Announcement Date | 4/12/22 | 3/14/23 | 4/17/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | 633 | 873 | 1,756 | 2,126 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 131% | 11.6% | 12% | 10.9% |
| ROA (Net income/ Total Assets) | - | 93.5% | - | 6.79% | 7.2% |
| Assets | - | - | - | - | - |
| Book Value Per Share 2 | - | 11.90 | 12.40 | 15.70 | 17.50 |
| Cash Flow per Share 2 | - | 4.870 | 0.9300 | 2.070 | 2.160 |
| Capex | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 4/12/22 | 3/14/23 | 4/17/24 | - | - |
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
D+
Sell
Buy
Mean consensus
SELL
Number of Analysts
1
Last Close Price
36.91
CNY
Average target price
33
CNY
Spread / Average Target
-10.59%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.91% | 1.32B | |
| +40.41% | 93.43B | |
| +23.11% | 75.27B | |
| -.--% | 27.34B | |
| +45.83% | 10.29B | |
| +25.15% | 9.24B | |
| +16.31% | 9.15B | |
| -6.33% | 7.09B | |
| +40.22% | 6.59B | |
| +20.85% | 5.09B |
- Stock Market
- Equities
- 002192 Stock
- Financials YOUNGY Co., Ltd.
