Financials Zhejiang Fulai New Material Co.,Ltd.

Equities

605488

CNE100005238

Commodity Chemicals

End-of-day quote Shanghai S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
13.59 CNY -2.30% Intraday chart for Zhejiang Fulai New Material Co.,Ltd. +11.12% -18.13%

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 3,208 2,326 3,049
Enterprise Value (EV) 1 2,641 2,180 3,300
P/E ratio 22.5 x 31.1 x 42.6 x
Yield 1.87% 1.5% 1.2%
Capitalization / Revenue 1.87 x 1.22 x 1.43 x
EV / Revenue 1.54 x 1.15 x 1.55 x
EV / EBITDA 18.4 x 26.2 x 38.8 x
EV / FCF -36.4 x -6.53 x -6.5 x
FCF Yield -2.75% -15.3% -15.4%
Price to Book 3.11 x 2.17 x 2.34 x
Nbr of stocks (in thousands) 174,000 174,102 183,665
Reference price 2 18.43 13.36 16.60
Announcement Date 3/30/22 3/30/23 3/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023
Net sales 1 1,269 1,715 1,901 2,131
EBITDA 1 150.3 143.6 83.24 85.07
EBIT 1 124.8 117.7 57.92 44.94
Operating Margin 9.83% 6.86% 3.05% 2.11%
Earnings before Tax (EBT) 1 135.6 142.3 76.93 65.81
Net income 1 120.4 127.5 75.45 70.15
Net margin 9.48% 7.43% 3.97% 3.29%
EPS 2 0.9241 0.8207 0.4300 0.3900
Free Cash Flow 1 71.13 -72.6 -333.7 -507.3
FCF margin 5.61% -4.23% -17.55% -23.81%
FCF Conversion (EBITDA) 47.33% - - -
FCF Conversion (Net income) 59.1% - - -
Dividend per Share - 0.3448 0.2000 0.2000
Announcement Date 3/30/22 3/30/22 3/30/23 3/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023
Net Debt 1 - - - 251
Net Cash position 1 104 567 146 -
Leverage (Debt/EBITDA) - - - 2.95 x
Free Cash Flow 1 71.1 -72.6 -334 -507
ROE (net income / shareholders' equity) 30.1% 16.8% 6.85% 5.61%
ROA (Net income/ Total Assets) 10.7% 6.1% 2.09% 1.18%
Assets 1 1,126 2,088 3,604 5,935
Book Value Per Share 2 3.360 5.920 6.170 7.080
Cash Flow per Share 2 1.200 1.590 2.590 2.980
Capex 1 46.8 140 354 672
Capex / Sales 3.69% 8.15% 18.6% 31.55%
Announcement Date 3/30/22 3/30/22 3/30/23 3/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 605488 Stock
  4. Financials Zhejiang Fulai New Material Co.,Ltd.