GUANGZHOU RESTAURANT GROUP COMPANY LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.26 CNY | -1.03% |
|
-0.22% | -6.50% |
| 04-25 | Guangzhou Restaurant Group Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03-13 | Guangzhou Restaurant's Profit Climbs 4% in 2023 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,269 | 15,647 | 13,608 | 14,646 | 11,108 | 10,386 | - | - |
| Enterprise Value (EV) 1 | 12,269 | 15,647 | 13,608 | 14,646 | 11,108 | 10,386 | 10,386 | 10,386 |
| P/E ratio | 31.9 x | 33.8 x | 24.4 x | 28.2 x | 20.2 x | 16.9 x | 13.9 x | 13 x |
| Yield | 0.99% | 1.03% | 1.66% | 1.55% | 2.46% | 2.52% | 3.26% | 3.76% |
| Capitalization / Revenue | 4.05 x | 4.76 x | 3.5 x | 3.56 x | 2.27 x | 1.89 x | 1.68 x | 1.53 x |
| EV / Revenue | 4.05 x | 4.76 x | 3.5 x | 3.56 x | 2.27 x | 1.89 x | 1.68 x | 1.53 x |
| EV / EBITDA | 23 x | 23.3 x | 17.4 x | 19 x | 12.6 x | 11.9 x | 10 x | 9.04 x |
| EV / FCF | - | - | 32.3 x | 717 x | 16.2 x | 14.8 x | 12 x | 12.7 x |
| FCF Yield | - | - | 3.1% | 0.14% | 6.19% | 6.75% | 8.31% | 7.89% |
| Price to Book | 5.6 x | 6.17 x | 4.56 x | 4.42 x | 3.04 x | 2.57 x | 2.26 x | 2.05 x |
| Nbr of stocks (in thousands) | 565,595 | 565,595 | 565,595 | 567,224 | 568,771 | 568,771 | - | - |
| Reference price 2 | 21.69 | 27.66 | 24.06 | 25.82 | 19.53 | 18.26 | 18.26 | 18.26 |
| Announcement Date | 25/03/20 | 29/03/21 | 01/03/22 | 03/03/23 | 28/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,029 | 3,287 | 3,890 | 4,112 | 4,901 | 5,486 | 6,191 | 6,797 |
| EBITDA 1 | 533.2 | 670.7 | 780.9 | 769.8 | 882 | 873.8 | 1,037 | 1,149 |
| EBIT 1 | 465.9 | 578.1 | 680.6 | 639.5 | 718.2 | 787.4 | 972.8 | 1,030 |
| Operating Margin | 15.38% | 17.58% | 17.5% | 15.55% | 14.66% | 14.35% | 15.71% | 15.15% |
| Earnings before Tax (EBT) 1 | 467 | 565.7 | 682.8 | 644.1 | 717.4 | 787 | 973.6 | 1,030 |
| Net income 1 | 384.1 | 463.6 | 557.6 | 520.4 | 550.5 | 615.6 | 745.8 | 798.1 |
| Net margin | 12.68% | 14.1% | 14.34% | 12.65% | 11.23% | 11.22% | 12.05% | 11.74% |
| EPS 2 | 0.6791 | 0.8196 | 0.9859 | 0.9156 | 0.9679 | 1.082 | 1.314 | 1.402 |
| Free Cash Flow 1 | - | - | 421.2 | 20.43 | 687.1 | 701 | 863 | 819 |
| FCF margin | - | - | 10.83% | 0.5% | 14.02% | 12.78% | 13.94% | 12.05% |
| FCF Conversion (EBITDA) | - | - | 53.94% | 2.65% | 77.9% | 80.23% | 83.22% | 71.29% |
| FCF Conversion (Net income) | - | - | 75.53% | 3.93% | 124.81% | 113.86% | 115.71% | 102.62% |
| Dividend per Share 2 | 0.2143 | 0.2857 | 0.4000 | 0.4000 | 0.4800 | 0.4600 | 0.5960 | 0.6867 |
| Announcement Date | 25/03/20 | 29/03/21 | 01/03/22 | 03/03/23 | 28/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 825 | 2,142 | 1,025 | 1,012 | 924 | 2,618 | 1,054 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | 69.25 | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | 0.1218 | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 26/04/23 | 29/08/23 | 27/10/23 | 28/03/24 | 25/04/24 | - | - | - |
1CNY in Million
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 1 | - | - | 421 | 20.4 | 687 | 701 | 863 | 819 |
| ROE (net income / shareholders' equity) | 18.7% | 19.7% | 19.5% | 16.7% | 15.9% | 15.2% | 17.4% | 16.1% |
| ROA (Net income/ Total Assets) | 14.1% | 13.7% | 12.7% | 9.75% | 8.87% | 9.4% | 10.6% | 10.8% |
| Assets 1 | 2,717 | 3,385 | 4,396 | 5,338 | 6,203 | 6,549 | 7,036 | 7,367 |
| Book Value Per Share 2 | 3.870 | 4.490 | 5.280 | 5.850 | 6.430 | 7.110 | 8.090 | 8.890 |
| Cash Flow per Share 2 | 0.8500 | 1.430 | 1.290 | 1.470 | 1.830 | 1.710 | 1.710 | 1.940 |
| Capex 1 | 391 | 290 | 308 | 813 | 351 | 206 | 213 | 265 |
| Capex / Sales | 12.91% | 8.81% | 7.91% | 19.77% | 7.17% | 3.76% | 3.44% | 3.89% |
| Announcement Date | 25/03/20 | 29/03/21 | 01/03/22 | 03/03/23 | 28/03/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
18.26
CNY
Average target price
22.65
CNY
Spread / Average Target
+24.06%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.50% | 1.44B | |
| -2.39% | 275B | |
| -1.70% | 95.5B | |
| -2.00% | 44.01B | |
| +1.40% | 41.13B | |
| +9.84% | 41.41B | |
| +8.54% | 39.91B | |
| -12.79% | 31.14B | |
| -4.77% | 29.23B | |
| +14.15% | 25.26B |
- Stock Market
- Equities
- 603043 Stock
- Financials Guangzhou Restaurant Group Company Limited
