ZHEJIANG KINGLAND PIPELINE AND TECHNOLOGIES CO.,LTD. Financials Zhejiang Kingland Pipeline and Technologies Co.,Ltd.
Equities
002443
CNE100000R18
Iron & Steel
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.23 CNY | +0.48% |
|
+5.06% | -9.05% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,764 | 3,498 | 3,300 | 4,117 | 3,279 | 3,566 |
| Enterprise Value (EV) 1 | 2,838 | 3,374 | 2,944 | 3,891 | 3,095 | 2,795 |
| P/E ratio | 14.5 x | 12.7 x | 5.66 x | 10.7 x | 14 x | 12.5 x |
| Yield | 3.77% | 4.46% | 5.52% | 5.06% | 0.79% | 0.88% |
| Capitalization / Revenue | 0.57 x | 0.69 x | 0.65 x | 0.58 x | 0.54 x | 0.62 x |
| EV / Revenue | 0.59 x | 0.67 x | 0.58 x | 0.55 x | 0.51 x | 0.49 x |
| EV / EBITDA | 8.78 x | 8.67 x | 5.99 x | 7.06 x | 8.34 x | 6.37 x |
| EV / FCF | -16.3 x | 30.6 x | 44.7 x | -200 x | 32.1 x | 5.33 x |
| FCF Yield | -6.13% | 3.27% | 2.24% | -0.5% | 3.12% | 18.8% |
| Price to Book | 1.22 x | 1.43 x | 1.15 x | 1.34 x | 1.06 x | 1.06 x |
| Nbr of stocks (in thousands) | 520,536 | 520,536 | 520,536 | 520,536 | 520,536 | 520,536 |
| Reference price 2 | 5.310 | 6.720 | 6.340 | 7.910 | 6.300 | 6.850 |
| Announcement Date | 4/24/19 | 4/24/20 | 4/22/21 | 4/22/22 | 4/21/23 | 4/19/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,808 | 5,049 | 5,110 | 7,043 | 6,089 | 5,743 |
| EBITDA 1 | 323.4 | 389 | 491.8 | 551.4 | 371.3 | 438.5 |
| EBIT 1 | 248.6 | 300.3 | 415.8 | 467 | 283.6 | 356.8 |
| Operating Margin | 5.17% | 5.95% | 8.14% | 6.63% | 4.66% | 6.21% |
| Earnings before Tax (EBT) 1 | 242.1 | 346.9 | 704.8 | 469.2 | 295.3 | 370.6 |
| Net income 1 | 191 | 275.5 | 584.1 | 385.6 | 235.4 | 283.8 |
| Net margin | 3.97% | 5.46% | 11.43% | 5.47% | 3.87% | 4.94% |
| EPS 2 | 0.3669 | 0.5293 | 1.120 | 0.7400 | 0.4500 | 0.5500 |
| Free Cash Flow 1 | -173.9 | 110.3 | 65.84 | -19.49 | 96.42 | 524.4 |
| FCF margin | -3.62% | 2.19% | 1.29% | -0.28% | 1.58% | 9.13% |
| FCF Conversion (EBITDA) | - | 28.36% | 13.39% | - | 25.97% | 119.6% |
| FCF Conversion (Net income) | - | 40.05% | 11.27% | - | 40.96% | 184.81% |
| Dividend per Share 2 | 0.2000 | 0.3000 | 0.3500 | 0.4000 | 0.0500 | 0.0600 |
| Announcement Date | 4/24/19 | 4/24/20 | 4/22/21 | 4/22/22 | 4/21/23 | 4/19/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 74.2 | - | - | - | - | - |
| Net Cash position 1 | - | 124 | 356 | 227 | 184 | 770 |
| Leverage (Debt/EBITDA) | 0.2294 x | - | - | - | - | - |
| Free Cash Flow 1 | -174 | 110 | 65.8 | -19.5 | 96.4 | 524 |
| ROE (net income / shareholders' equity) | 8.78% | 11.7% | 21.5% | 13.1% | 8.04% | 9.24% |
| ROA (Net income/ Total Assets) | 4.43% | 5.03% | 6.7% | 6.88% | 3.87% | 4.76% |
| Assets 1 | 4,310 | 5,481 | 8,712 | 5,600 | 6,091 | 5,964 |
| Book Value Per Share 2 | 4.360 | 4.690 | 5.510 | 5.900 | 5.950 | 6.450 |
| Cash Flow per Share 2 | 0.9000 | 0.6500 | 0.7400 | 1.030 | 1.410 | 1.710 |
| Capex 1 | 111 | 112 | 136 | 73 | 50.4 | 39.3 |
| Capex / Sales | 2.3% | 2.22% | 2.66% | 1.04% | 0.83% | 0.68% |
| Announcement Date | 4/24/19 | 4/24/20 | 4/22/21 | 4/22/22 | 4/21/23 | 4/19/24 |
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. | |
|---|---|---|
| -9.05% | 449M | |
| -3.89% | 2.5B | |
| +26.53% | 1.65B | |
| -15.49% | 1.5B | |
| +11.78% | 1.4B | |
| -9.54% | 1.35B | |
| -6.34% | 1.12B | |
| -1.46% | 962M | |
| +12.11% | 756M | |
| -.--% | 682M |
- Stock Market
- Equities
- 002443 Stock
- Financials Zhejiang Kingland Pipeline and Technologies Co.,Ltd.
