Financials Bank of Ningbo Co., Ltd.

Equities

002142

CNE1000005P7

Banks

End-of-day quote Shenzhen S.E. 23:00:00 29/04/2024 BST 5-day change 1st Jan Change
22.93 CNY +0.39% Intraday chart for Bank of Ningbo Co., Ltd. +3.99% +14.02%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 158,437 212,323 252,785 214,287 132,798 151,420 - -
Enterprise Value (EV) 1 158,437 212,323 252,785 214,287 132,798 151,420 151,420 151,420
P/E ratio 11.7 x 14.5 x 12.3 x 9.6 x 5.36 x 5.54 x 4.93 x 4.47 x
Yield 1.78% 1.41% 1.31% 1.54% 2.98% 2.79% 3.11% 3.37%
Capitalization / Revenue 4.52 x 5.16 x 4.79 x 3.7 x 2.16 x 2.33 x 2.1 x 1.94 x
EV / Revenue 4.52 x 5.16 x 4.79 x 3.7 x 2.16 x 2.33 x 2.1 x 1.94 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.85 x 2.05 x 1.88 x 1.4 x 0.66 x 0.76 x 0.67 x 0.59 x
Nbr of stocks (in thousands) 5,628,330 6,008,016 6,603,591 6,603,591 6,603,591 6,603,591 - -
Reference price 2 28.15 35.34 38.28 32.45 20.11 22.93 22.93 22.93
Announcement Date 28/02/20 26/02/21 17/01/22 10/02/23 07/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 35,081 41,111 52,721 57,879 61,584 64,965 72,012 78,132
EBITDA - - - - - - - -
EBIT 1 15,290 16,500 32,832 35,823 36,968 39,288 42,420 46,068
Operating Margin 43.58% 40.14% 62.27% 61.89% 60.03% 60.48% 58.91% 58.96%
Earnings before Tax (EBT) 1 15,218 16,455 20,522 25,280 27,897 30,187 33,588 37,180
Net income 1 13,714 15,050 19,515 23,075 25,535 27,725 30,962 34,147
Net margin 39.09% 36.61% 37.02% 39.87% 41.46% 42.68% 43% 43.7%
EPS 2 2.410 2.430 3.120 3.380 3.750 4.137 4.655 5.125
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.5000 0.5000 0.5000 0.5000 0.6000 0.6400 0.7122 0.7721
Announcement Date 28/02/20 26/02/21 17/01/22 10/02/23 07/02/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4
Net sales 1 13,843 16,553 15,591 15,091 14,350 16,767 17,418 14,945
EBITDA - - - - - - - -
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income - - - - - - - -
Net margin - - - - - - - -
EPS 2 0.7400 1.000 0.9600 0.9700 0.8200 1.060 1.110 0.9600
Dividend per Share - - - - - - - -
Announcement Date 17/01/22 27/04/23 24/08/23 31/10/23 07/02/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 17.1% 14.9% 16.6% 15.6% 15.1% 14.3% 14.3% 14%
ROA (Net income/ Total Assets) 1.13% 1.02% 1.07% 1.06% - 0.97% 0.94% 0.91%
Assets 1 1,217,075 1,472,603 1,820,939 2,184,512 - 2,866,356 3,300,882 3,759,898
Book Value Per Share 2 15.20 17.30 20.40 23.10 30.50 30.20 34.40 38.80
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 28/02/20 26/02/21 17/01/22 10/02/23 07/02/24 - - -
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
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
22.93 CNY
Average target price
28.33 CNY
Spread / Average Target
+23.53%
Consensus
  1. Stock Market
  2. Equities
  3. 002142 Stock
  4. Financials Bank of Ningbo Co., Ltd.