HANGZHOU JUHESHUN NEW MATERIAL CO.,LTD Financials Hangzhou Juheshun New Material Co.,LTD
Equities
605166
CNE100003ZN9
Textiles & Leather Goods
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.92 CNY | -2.05% |
|
-3.01% | +20.16% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,149 | 5,024 | 3,853 | 3,130 | 3,762 | - | - |
| Enterprise Value (EV) 1 | 3,149 | 5,024 | 3,853 | 3,130 | 3,762 | 3,762 | 3,762 |
| P/E ratio | 23.8 x | 20.9 x | 15.9 x | 16 x | 13.4 x | 9.77 x | 7.79 x |
| Yield | - | 1.29% | - | 2.87% | 3.44% | 4.7% | 5.87% |
| Capitalization / Revenue | - | 0.93 x | - | 0.52 x | 0.54 x | 0.4 x | 0.33 x |
| EV / Revenue | - | 0.93 x | - | 0.52 x | 0.54 x | 0.4 x | 0.33 x |
| EV / EBITDA | - | 16.2 x | - | 10.3 x | 9.87 x | 7.12 x | 5.73 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 3.63 x | - | 1.83 x | 1.98 x | 1.74 x | 1.53 x |
| Nbr of stocks (in thousands) | 315,547 | 315,547 | 315,551 | 315,563 | 315,565 | - | - |
| Reference price 2 | 9.980 | 15.92 | 12.21 | 9.920 | 11.92 | 11.92 | 11.92 |
| Announcement Date | 15/04/21 | 23/01/22 | 06/04/23 | 28/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 5,405 | - | 6,018 | 7,009 | 9,403 | 11,335 |
| EBITDA 1 | - | 309.8 | - | 303.4 | 381 | 528 | 656 |
| EBIT 1 | - | 271.4 | - | 240.1 | 340 | 467 | 585 |
| Operating Margin | - | 5.02% | - | 3.99% | 4.85% | 4.97% | 5.16% |
| Earnings before Tax (EBT) 1 | - | 272.1 | - | 238.9 | 340 | 467 | 585 |
| Net income 1 | 115.8 | 238.8 | 242.2 | 196.7 | 280 | 385 | 482 |
| Net margin | - | 4.42% | - | 3.27% | 3.99% | 4.09% | 4.25% |
| EPS 2 | 0.4200 | 0.7600 | 0.7700 | 0.6200 | 0.8900 | 1.220 | 1.530 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.2051 | - | 0.2850 | 0.4100 | 0.5600 | 0.7000 |
| Announcement Date | 15/04/21 | 23/01/22 | 06/04/23 | 28/03/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 19.3% | - | 12% | 14.7% | 17.8% | 19.6% |
| ROA (Net income/ Total Assets) | - | 8.55% | - | 5.58% | 5.5% | 6.19% | 6.66% |
| Assets 1 | - | 2,793 | - | 3,524 | 5,091 | 6,220 | 7,237 |
| Book Value Per Share 2 | - | 4.380 | - | 5.420 | 6.020 | 6.840 | 7.810 |
| Cash Flow per Share 2 | - | 0.8500 | - | 1.650 | 0.9000 | 3.130 | 3.230 |
| Capex 1 | - | 180 | - | 299 | 390 | 403 | 417 |
| Capex / Sales | - | 3.32% | - | 4.97% | 5.56% | 4.29% | 3.68% |
| Announcement Date | 15/04/21 | 23/01/22 | 06/04/23 | 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
1
Last Close Price
11.92
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +20.16% | 531M | |
| +5.77% | 3.1B | |
| -27.01% | 1.31B | |
| -1.79% | 1.19B | |
| +36.53% | 870M | |
| -12.47% | 866M | |
| +6.75% | 828M | |
| -1.94% | 768M | |
| +26.32% | 593M | |
| +20.00% | 412M |
- Stock Market
- Equities
- 605166 Stock
- Financials Hangzhou Juheshun New Material Co.,LTD
