End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
5.250 CNY | +0.57% |
|
+1.35% | -11.17% |
12-04 | Chengdu Hongqi Chain's Chairman, CFO Resign; Shares Jump 5% | MT |
12-03 | Chengdu Hongqi Chain Co.,Ltd. Approves Board Elections | CI |
Projected Income Statement: Chengdu Hongqi Chain Co.,Ltd.
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 7,823 | 9,053 | 9,351 | 10,020 | 10,133 | 10,422 | 10,773 | 11,209 |
Change | - | 15.73% | 3.29% | 7.15% | 1.12% | 2.86% | 3.37% | 4.05% |
EBITDA 1 | 728.4 | 732.6 | 721 | 712.3 | 797.7 | 1,089 | 872 | 909.9 |
Change | - | 0.58% | -1.59% | -1.19% | 11.98% | 36.52% | -19.93% | 4.35% |
EBIT 1 | 567.8 | 576.8 | 554.4 | 555.3 | 648.8 | 666.8 | 707.8 | 748.1 |
Change | - | 1.58% | -3.87% | 0.16% | 16.84% | 2.77% | 6.15% | 5.7% |
Interest Paid 1 | -8.053 | -27.27 | -72.4 | -65.93 | -55.95 | -36.29 | -37.68 | -33.88 |
Earnings before Tax (EBT) 1 | 567.3 | 575.1 | 551.1 | 555.6 | 646.6 | 665.6 | 706.7 | 747 |
Change | - | 1.37% | -4.17% | 0.82% | 16.39% | 2.94% | 6.18% | 5.7% |
Net income 1 | 516 | 504.9 | 481.3 | 485.7 | 561.1 | 574.1 | 609.3 | 643.6 |
Change | - | -2.16% | -4.66% | 0.9% | 15.53% | 2.32% | 6.14% | 5.62% |
Announcement Date | 26/02/20 | 31/03/21 | 01/04/22 | 07/04/23 | 01/04/24 | - | - | - |
Forecast Balance Sheet: Chengdu Hongqi Chain Co.,Ltd.
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Change | - | - | - | - | - | - | - | - |
Announcement Date | 26/02/20 | 31/03/21 | 01/04/22 | 07/04/23 | 01/04/24 | - | - | - |
Cash Flow Forecast: Chengdu Hongqi Chain Co.,Ltd.
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 172.6 | 135.8 | 120.1 | 52.52 | 51.08 | 93.1 | 91.1 | 93.74 |
Change | - | -21.33% | -11.55% | -56.26% | -2.75% | 82.28% | -2.14% | 2.9% |
Free Cash Flow (FCF) 1 | - | - | - | - | - | 1,332 | 765.3 | 806 |
Change | - | - | - | - | - | - | -42.55% | 5.31% |
Announcement Date | 26/02/20 | 31/03/21 | 01/04/22 | 07/04/23 | 01/04/24 | - | - | - |
Forecast Financial Ratios: Chengdu Hongqi Chain Co.,Ltd.
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 9.31% | 8.09% | 7.71% | 7.11% | 7.87% | 10.45% | 8.09% | 8.12% |
EBIT Margin (%) | 7.26% | 6.37% | 5.93% | 5.54% | 6.4% | 6.4% | 6.57% | 6.67% |
EBT Margin (%) | 7.25% | 6.35% | 5.89% | 5.54% | 6.38% | 6.39% | 6.56% | 6.66% |
Net margin (%) | 6.6% | 5.58% | 5.15% | 4.85% | 5.54% | 5.51% | 5.66% | 5.74% |
FCF margin (%) | - | - | - | - | - | 12.78% | 7.1% | 7.19% |
FCF / Net Income (%) | - | - | - | - | - | 232.03% | 125.6% | 125.23% |
Profitability | ||||||||
ROA | 10.43% | 8.99% | 6.43% | 5.71% | 6.88% | 6.57% | 6.6% | 6.7% |
ROE | 18.24% | 15.58% | 13.51% | 12.4% | 13.75% | 12.69% | 12.23% | 11.83% |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 2.21% | 1.5% | 1.28% | 0.52% | 0.5% | 0.89% | 0.85% | 0.84% |
CAPEX / EBITDA (%) | 23.69% | 18.53% | 16.66% | 7.37% | 6.4% | 8.55% | 10.45% | 10.3% |
CAPEX / FCF (%) | - | - | - | - | - | 6.99% | 11.9% | 11.63% |
Items per share | ||||||||
Cash flow per share 1 | 0.2026 | 0.3637 | 0.75 | 1.081 | 0.9135 | 0.705 | 0.5275 | 0.63 |
Change | - | 79.52% | 106.21% | 44.19% | -15.53% | -22.82% | -25.18% | 19.43% |
Dividend per Share 1 | 0.087 | 0.084 | 0.088 | 0.442 | 0.124 | 0.11 | 0.12 | 0.125 |
Change | - | -3.45% | 4.76% | 402.27% | -71.95% | -11.29% | 9.09% | 4.17% |
Book Value Per Share 1 | 2.25 | 2.532 | 2.709 | 3.052 | 3.022 | 3.326 | 3.656 | 4.004 |
Change | - | 12.54% | 6.98% | 12.67% | -0.96% | 10.04% | 9.92% | 9.52% |
EPS 1 | 0.38 | 0.37 | 0.35 | 0.36 | 0.41 | 0.422 | 0.45 | 0.472 |
Change | - | -2.63% | -5.41% | 2.86% | 13.89% | 2.93% | 6.64% | 4.89% |
Nbr of stocks (in thousands) | 1,360,000 | 1,360,000 | 1,360,000 | 1,360,000 | 1,360,000 | 1,360,000 | 1,360,000 | 1,360,000 |
Announcement Date | 26/02/20 | 31/03/21 | 01/04/22 | 07/04/23 | 01/04/24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
P/E ratio | 12.4x | 11.7x |
PBR | 1.58x | 1.44x |
EV / Sales | 0.69x | 0.66x |
Yield | 2.1% | 2.29% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield

Annual profits - Rate of surprise
- Stock Market
- Equities
- 002697 Stock
- Financials Chengdu Hongqi Chain Co.,Ltd.

MarketScreener is also available in this country: United States.
Switch edition