Financials Huakai Yibai Technology Co.,Ltd.

Equities

300592

CNE100002MT6

Internet Services

End-of-day quote Shenzhen S.E. Other stock markets 23:00:00 29/04/2024 BST			5-day change	1st Jan Change
18.77 ^CNY	+0.64%		+7.26%	-24.22%

04-24	Huakai Yibai Technology Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-18	Huakai Yibai Technology Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Valuation

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,413	4,266	6,841	5,114	-	-
Enterprise Value (EV) ¹	5,413	4,266	6,841	5,114	5,114	5,114
P/E ratio	-43.6 x	20 x	20.4 x	11.9 x	8.95 x	8.14 x
Yield	-	-	-	2.88%	3.57%	4.32%
Capitalization / Revenue	-	0.97 x	1.05 x	0.62 x	0.5 x	0.45 x
EV / Revenue	-	0.97 x	1.05 x	0.62 x	0.5 x	0.45 x
EV / EBITDA	-	13.4 x	16.1 x	8.73 x	7.26 x	6.14 x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Price to Book	-	1.99 x	3.36 x	2.2 x	1.63 x	1.62 x
Nbr of stocks (in thousands)	289,176	281,576	276,175	272,454	-	-
Reference price ²	18.72	15.15	24.77	18.77	18.77	18.77
Announcement Date	18/04/22	09/04/23	18/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Net sales ¹	-	4,417	6,518	8,206	10,148	11,264
EBITDA ¹	-	317.9	426	586	704	833
EBIT ¹	-	286	397.2	539.5	731.7	789
Operating Margin	-	6.47%	6.09%	6.57%	7.21%	7%
Earnings before Tax (EBT) ¹	-	288	407.2	539	732	788
Net income ¹	-87.4	216.2	332.2	455.5	606.3	666
Net margin	-	4.9%	5.1%	5.55%	5.97%	5.91%
EPS ²	-0.4290	0.7580	1.213	1.575	2.097	2.305
Free Cash Flow	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.5400	0.6700	0.8100
Announcement Date	18/04/22	09/04/23	18/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q1
Net sales	-
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	76.11
Net margin	-
EPS ²	0.2646
Dividend per Share	-
Announcement Date	19/04/23

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	10%	15.8%	17.9%	18.1%	19.3%
ROA (Net income/ Total Assets)	-	6.34%	-	10.9%	11.5%	12.1%
Assets ¹	-	3,411	-	4,189	5,254	5,493
Book Value Per Share ²	-	7.620	7.380	8.550	11.50	11.60
Cash Flow per Share ²	-	0.9900	1.270	1.810	2.150	2.390
Capex ¹	-	7.78	17	35.5	40.5	41
Capex / Sales	-	0.18%	0.26%	0.43%	0.4%	0.36%
Announcement Date	18/04/22	09/04/23	18/04/24	-	-	-

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

Ratings for Huakai Yibai Technology Co.,Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

18.77 CNY

Average target price

26 CNY

Spread / Average Target

+38.52%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector E-commerce & Auction Services

	1st Jan change	Capi.
HUAKAI YIBAI TECHNOLOGY CO.,LTD.	-24.22%	706M
ALIBABA GROUP HOLDING LIMITED	-2.58%	184B
PDD HOLDINGS INC.	-14.91%	173B
SHOPIFY INC.	-9.63%	90.7B
MEITUAN INC.	+45.42%	86.77B
MERCADOLIBRE, INC.	-7.32%	73.84B
COPART, INC.	+11.10%	52.34B
EBAY INC.	+17.06%	25.86B
RAKUTEN GROUP, INC.	+19.78%	10.27B
VIPSHOP HOLDINGS LIMITED	-15.65%	8.12B

E-commerce & Auction Services