Financials Hanwang Technology Co.,Ltd

Equities

002362

CNE100000LW6

Computer Hardware

End-of-day quote Shenzhen S.E. 23:00:00 29/04/2024 BST 5-day change 1st Jan Change
19.52 CNY +0.10% Intraday chart for Hanwang Technology Co.,Ltd +3.83% -23.81%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,467 5,303 4,212 3,796 6,263 4,735 - -
Enterprise Value (EV) 1 3,467 5,303 4,212 3,796 6,263 4,735 4,735 4,735
P/E ratio 94 x 57.5 x 78 x -28 x -46.5 x 61 x 47.6 x 39.8 x
Yield - - - - - - - -
Capitalization / Revenue 3.15 x 3.4 x - 2.71 x 4.32 x 2.66 x 2.13 x 1.69 x
EV / Revenue 3.15 x 3.4 x - 2.71 x 4.32 x 2.66 x 2.13 x 1.69 x
EV / EBITDA - 23 x - -29.7 x -56.9 x 32.2 x 24.2 x 19.5 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 3.95 x - 2.73 x 5 x 3.59 x 3.34 x 3.08 x
Nbr of stocks (in thousands) 216,989 216,989 244,455 244,455 244,455 244,455 - -
Reference price 2 15.98 24.44 17.23 15.53 25.62 19.52 19.52 19.52
Announcement Date 28/02/20 26/02/21 25/02/22 24/03/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,102 1,559 - 1,401 1,450 1,781 2,220 2,794
EBITDA 1 - 230.1 - -128 -110 147.1 195.4 242.9
EBIT 1 - 210.9 - -173.7 -165.3 100.9 128.3 153.3
Operating Margin - 13.53% - -12.4% -11.4% 5.67% 5.78% 5.49%
Earnings before Tax (EBT) 1 - 212.9 - -174 -169 99.75 126.6 151.1
Net income 1 - 104 - -135.6 -134.8 78.08 99.92 119.3
Net margin - 6.67% - -9.68% -9.29% 4.38% 4.5% 4.27%
EPS 2 0.1700 0.4253 0.2210 -0.5546 -0.5513 0.3200 0.4100 0.4900
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 28/02/20 26/02/21 25/02/22 24/03/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 11.5% -9.25% -10.2% 6.66% 7.85% 8.57%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 6.180 5.690 5.120 5.440 5.850 6.340
Cash Flow per Share 2 - 0.0900 -0.1500 -0.2600 -0.5800 0.7600 -0.3200
Capex 1 - 44.7 - 114 70.4 81.7 99.8
Capex / Sales - 2.86% - 7.88% 3.95% 3.68% 3.57%
Announcement Date 28/02/20 26/02/21 24/03/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
19.52 CNY
Average target price
31.26 CNY
Spread / Average Target
+60.14%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002362 Stock
  4. Financials Hanwang Technology Co.,Ltd