Financials Guangdong Zhongnan Iron and Steel Co., Ltd.

Equities

000717

CNE000000PW8

Iron & Steel

End-of-day quote Shenzhen S.E. 23:00:00 29/04/2024 BST 5-day change 1st Jan Change
2.19 CNY -3.52% Intraday chart for Guangdong Zhongnan Iron and Steel Co., Ltd. -5.19% -13.78%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 11,009 11,469 10,331 11,493 6,908 6,157
Enterprise Value (EV) 1 13,474 13,238 10,420 11,697 8,168 7,864
P/E ratio 3.33 x 6.29 x 5.55 x 6.03 x -5.32 x 126 x
Yield - 3.16% 4.68% 4.21% 1.05% -
Capitalization / Revenue 0.41 x 0.39 x 0.33 x 0.25 x 0.18 x 0.16 x
EV / Revenue 0.5 x 0.45 x 0.33 x 0.26 x 0.21 x 0.2 x
EV / EBITDA 2.9 x 4.39 x 3.22 x 3.58 x -51.3 x 6.7 x
EV / FCF 6.29 x 23.5 x 5.47 x 9.45 x 27.7 x 15 x
FCF Yield 15.9% 4.26% 18.3% 10.6% 3.61% 6.67%
Price to Book 1.78 x 1.43 x 1.09 x 1.05 x 0.75 x 0.68 x
Nbr of stocks (in thousands) 2,419,524 2,419,524 2,419,524 2,419,524 2,423,843 2,423,846
Reference price 2 4.550 4.740 4.270 4.750 2.850 2.540
Announcement Date 28/03/19 30/03/20 27/04/21 27/04/22 27/04/23 28/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 27,112 29,143 31,556 45,482 39,304 39,014
EBITDA 1 4,650 3,013 3,232 3,264 -159.3 1,173
EBIT 1 3,583 1,934 2,262 2,296 -1,311 -88.17
Operating Margin 13.22% 6.64% 7.17% 5.05% -3.33% -0.23%
Earnings before Tax (EBT) 1 3,306 1,942 2,223 2,261 -1,537 13.14
Net income 1 3,306 1,824 1,861 1,922 -1,298 49.03
Net margin 12.2% 6.26% 5.9% 4.23% -3.3% 0.13%
EPS 2 1.367 0.7537 0.7692 0.7874 -0.5354 0.0202
Free Cash Flow 1 2,144 563.6 1,904 1,237 295.1 524.2
FCF margin 7.91% 1.93% 6.03% 2.72% 0.75% 1.34%
FCF Conversion (EBITDA) 46.1% 18.7% 58.91% 37.91% - 44.67%
FCF Conversion (Net income) 64.83% 30.91% 102.3% 64.37% - 1,069.19%
Dividend per Share - 0.1500 0.2000 0.2000 0.0300 -
Announcement Date 28/03/19 30/03/20 27/04/21 27/04/22 27/04/23 28/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,465 1,770 88.6 204 1,260 1,707
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.5301 x 0.5874 x 0.0274 x 0.0626 x -7.91 x 1.455 x
Free Cash Flow 1 2,144 564 1,904 1,237 295 524
ROE (net income / shareholders' equity) 67.5% 25.7% 21.3% 18.8% -12.9% 0.54%
ROA (Net income/ Total Assets) 13.3% 7.19% 8.09% 7.48% -4.02% -0.27%
Assets 1 24,789 25,345 22,995 25,681 32,261 -18,417
Book Value Per Share 2 2.550 3.310 3.930 4.530 3.790 3.730
Cash Flow per Share 2 0.6200 0.6500 0.6800 1.090 0.2800 0.4200
Capex 1 874 1,154 1,420 1,814 1,400 1,297
Capex / Sales 3.22% 3.96% 4.5% 3.99% 3.56% 3.32%
Announcement Date 28/03/19 30/03/20 27/04/21 27/04/22 27/04/23 28/04/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 000717 Stock
  4. Financials Guangdong Zhongnan Iron and Steel Co., Ltd.