Financials Guangdong Kanghua Healthcare Co., Ltd.

Equities

3689

CNE100002B55

Healthcare Facilities & Services

Market Closed - Hong Kong S.E. 09:08:11 08/05/2024 BST 5-day change 1st Jan Change
2.22 HKD +5.21% Intraday chart for Guangdong Kanghua Healthcare Co., Ltd. +5.71% +13.27%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,888 1,387 900.6 784.7 531.6 595.7
Enterprise Value (EV) 1 1,227 1,128 800.6 558.8 234 303.8
P/E ratio 11.2 x 18.7 x -35.5 x 8.32 x 8.71 x 4.92 x
Yield 2.83% - - - - -
Capitalization / Revenue 1.15 x 0.71 x 0.52 x 0.4 x 0.29 x 0.29 x
EV / Revenue 0.75 x 0.58 x 0.46 x 0.29 x 0.13 x 0.15 x
EV / EBITDA 5.01 x 4.59 x 5.47 x 2.33 x 1.65 x 1.34 x
EV / FCF 4.14 x -11.7 x 11 x 4.69 x 2.28 x 12.6 x
FCF Yield 24.1% -8.53% 9.1% 21.3% 43.9% 7.94%
Price to Book 1.37 x 1.02 x 0.68 x 0.55 x 0.36 x 0.42 x
Nbr of stocks (in thousands) 334,394 334,394 334,394 334,394 334,394 334,394
Reference price 2 5.646 4.147 2.693 2.347 1.590 1.781
Announcement Date 23/04/19 27/04/20 28/04/21 12/05/22 26/04/23 25/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,639 1,956 1,745 1,954 1,846 2,042
EBITDA 1 245 245.7 146.5 239.6 142.2 227.2
EBIT 1 174.7 154.5 37.23 126 29.24 119.3
Operating Margin 10.66% 7.9% 2.13% 6.45% 1.58% 5.84%
Earnings before Tax (EBT) 1 221.8 117.5 -26.09 129.2 69.31 153.4
Net income 1 167.9 74.26 -25.37 94.31 61.03 121.1
Net margin 10.24% 3.8% -1.45% 4.83% 3.31% 5.93%
EPS 2 0.5022 0.2221 -0.0759 0.2820 0.1825 0.3620
Free Cash Flow 1 296.2 -96.19 72.86 119.2 102.8 24.13
FCF margin 18.07% -4.92% 4.18% 6.1% 5.57% 1.18%
FCF Conversion (EBITDA) 120.93% - 49.74% 49.76% 72.3% 10.62%
FCF Conversion (Net income) 176.4% - - 126.44% 168.51% 19.93%
Dividend per Share 2 0.1600 - - - - -
Announcement Date 23/04/19 27/04/20 28/04/21 12/05/22 26/04/23 25/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 661 259 100 226 298 292
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 296 -96.2 72.9 119 103 24.1
ROE (net income / shareholders' equity) 11.5% 3.28% -3.49% 4.64% 1.86% 6.04%
ROA (Net income/ Total Assets) 5.55% 4.04% 0.92% 3.05% 0.67% 2.79%
Assets 1 3,027 1,840 -2,746 3,088 9,058 4,340
Book Value Per Share 2 4.120 4.060 3.980 4.270 4.450 4.260
Cash Flow per Share 2 0.6100 0.6700 0.5500 0.7200 0.7900 0.9100
Capex 1 90.3 219 162 171 115 131
Capex / Sales 5.51% 11.2% 9.31% 8.76% 6.24% 6.41%
Announcement Date 23/04/19 27/04/20 28/04/21 12/05/22 26/04/23 25/04/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 3689 Stock
  4. Financials Guangdong Kanghua Healthcare Co., Ltd.