YUNNAN BOWIN TECHNOLOGY INDUSTRY CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.34 CNY | +0.63% |
|
+5.32% | -25.41% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,433 | 1,804 | 1,818 | 2,011 | 1,707 | 2,007 |
| Enterprise Value (EV) 1 | 1,095 | 1,474 | 1,489 | 1,738 | 1,495 | 1,812 |
| P/E ratio | 133 x | 252 x | 77 x | 36.9 x | 21.2 x | 20.9 x |
| Yield | 0.33% | 0.13% | 0.39% | 0.82% | 1.45% | 0.59% |
| Capitalization / Revenue | 47.6 x | 56.9 x | 84.4 x | 54.4 x | 145 x | 94.6 x |
| EV / Revenue | 36.4 x | 46.5 x | 69.1 x | 47 x | 127 x | 85.4 x |
| EV / EBITDA | -73 x | -98.9 x | -102 x | -207 x | -68.4 x | -87.6 x |
| EV / FCF | -26.3 x | 67.6 x | -132 x | -1,138 x | -70.2 x | -70.9 x |
| FCF Yield | -3.8% | 1.48% | -0.76% | -0.09% | -1.42% | -1.41% |
| Price to Book | 2.19 x | 2.73 x | 2.64 x | 2.72 x | 2.09 x | 2.22 x |
| Nbr of stocks (in thousands) | 236,088 | 236,088 | 236,088 | 236,088 | 236,088 | 236,088 |
| Reference price 2 | 6.070 | 7.640 | 7.700 | 8.520 | 7.230 | 8.500 |
| Announcement Date | 4/19/19 | 4/15/20 | 4/12/21 | 4/25/22 | 4/21/23 | 4/15/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 30.11 | 31.73 | 21.53 | 36.95 | 11.75 | 21.2 |
| EBITDA 1 | -15 | -14.91 | -14.64 | -8.383 | -21.87 | -20.68 |
| EBIT 1 | -16.86 | -16.71 | -16.33 | -9.227 | -22.85 | -22.67 |
| Operating Margin | -55.97% | -52.67% | -75.82% | -24.97% | -194.51% | -106.9% |
| Earnings before Tax (EBT) 1 | 10.75 | 7.148 | 23.6 | 55.5 | 80.56 | 95.08 |
| Net income 1 | 10.75 | 7.148 | 23.6 | 54.5 | 80.56 | 96.15 |
| Net margin | 35.7% | 22.53% | 109.58% | 147.52% | 685.66% | 453.46% |
| EPS 2 | 0.0455 | 0.0303 | 0.1000 | 0.2309 | 0.3412 | 0.4073 |
| Free Cash Flow 1 | -41.65 | 21.81 | -11.3 | -1.528 | -21.29 | -25.54 |
| FCF margin | -138.32% | 68.73% | -52.46% | -4.14% | -181.21% | -120.46% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 305.07% | - | - | - | - |
| Dividend per Share 2 | 0.0200 | 0.0100 | 0.0300 | 0.0700 | 0.1050 | 0.0500 |
| Announcement Date | 4/19/19 | 4/15/20 | 4/12/21 | 4/25/22 | 4/21/23 | 4/15/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 338 | 330 | 329 | 273 | 212 | 195 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -41.7 | 21.8 | -11.3 | -1.53 | -21.3 | -25.5 |
| ROE (net income / shareholders' equity) | 1.63% | 1.09% | 3.49% | 7.63% | 10.3% | 11% |
| ROA (Net income/ Total Assets) | -1.51% | -1.51% | -1.44% | -0.77% | -1.73% | -1.54% |
| Assets 1 | -712.2 | -473.9 | -1,644 | -7,099 | -4,656 | -6,237 |
| Book Value Per Share 2 | 2.780 | 2.800 | 2.920 | 3.130 | 3.470 | 3.830 |
| Cash Flow per Share 2 | 1.060 | 0.5400 | 0.5500 | 0.3900 | 0.2000 | 0.4500 |
| Capex 1 | 0.48 | 0.14 | 0.22 | 1.92 | 15.7 | 5.08 |
| Capex / Sales | 1.59% | 0.43% | 1.03% | 5.21% | 133.98% | 23.97% |
| Announcement Date | 4/19/19 | 4/15/20 | 4/12/21 | 4/25/22 | 4/21/23 | 4/15/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -25.41% | 207M | |
| -8.89% | 2.07B | |
| -3.90% | 904M | |
| +1.96% | 713M | |
| +60.76% | 504M | |
| -3.03% | 404M | |
| +23.72% | 383M | |
| -14.65% | 323M | |
| -22.83% | 301M | |
| -29.34% | 265M |
- Stock Market
- Equities
- 600883 Stock
- Financials Yunnan Bowin Technology Industry Co.,Ltd
