Stock 9878 HUITONGDA NETWORK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Huitongda Network Co., Ltd.

Equities

9878

CNE100005600

Department Stores

End-of-day quote Hong Kong S.E.
Other stock markets
 23:00:00 02/05/2024 BST 		5-day change 1st Jan Change
29.9 HKD +1.01% Intraday chart for Huitongda Network Co., Ltd. +3.28% -1.64%
04-29 Huitongda Network’s Profit Up by 42% in 2023 MT
04-15 Voyager Technology Inc. announced that it has received CNY 100 million in funding from BOCOM Capital Management Co., Ltd., Shanghai Royal Sea Capital Company Limited, Huitongda Network Co., Ltd., Lanzhou Xincheng Equity Investment Fund Management CI

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 20,073 15,450 15,488 - -
Enterprise Value (EV) 1 20,073 15,450 15,488 15,488 15,488
P/E ratio 62.6 x 34.5 x 25.8 x 21.1 x 18.5 x
Yield - - - - -
Capitalization / Revenue 0.25 x 0.19 x 0.18 x 0.17 x 0.17 x
EV / Revenue 0.25 x 0.19 x 0.18 x 0.17 x 0.17 x
EV / EBITDA 27.4 x 17.8 x 15.3 x 12.5 x 10 x
EV / FCF 91.9 x - 17.4 x 12.6 x 11.7 x
FCF Yield 1.09% - 5.76% 7.94% 8.52%
Price to Book 1.71 x - 1.84 x 1.68 x 1.57 x
Nbr of stocks (in thousands) 562,570 559,143 559,119 - -
Reference price 2 35.68 27.63 27.70 27.70 27.70
Announcement Date 28/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 65,763 80,355 82,433 87,718 93,360 88,524
EBITDA 1 - - 732.3 867.8 1,012 1,236 1,544
EBIT 1 - 638.7 663.1 794 996.6 1,244 1,425
Operating Margin - 0.97% 0.83% 0.96% 1.14% 1.33% 1.61%
Earnings before Tax (EBT) 1 - -76.12 603.1 797 1,024 1,282 1,474
Net income 1 -405.3 -349.9 287.2 448.3 654.9 789.2 954.9
Net margin - -0.53% 0.36% 0.54% 0.75% 0.85% 1.08%
EPS 2 -0.8300 - 0.5700 0.8000 1.075 1.315 1.500
Free Cash Flow 1 - 792.5 218.4 - 892 1,229 1,319
FCF margin - 1.21% 0.27% - 1.02% 1.32% 1.49%
FCF Conversion (EBITDA) - - 29.83% - 88.16% 99.48% 85.45%
FCF Conversion (Net income) - - 76.04% - 136.2% 155.77% 138.17%
Dividend per Share 2 - - - - - - -
Announcement Date 31/01/22 30/03/22 28/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 S2 2023 S1 2024 S1 2024 S2
Net sales 1 39,895 40,460 43,377 42,607 39,085
EBITDA - - - - -
EBIT 1 336 327.2 - 339 513
Operating Margin 0.84% 0.81% - 0.8% 1.31%
Earnings before Tax (EBT) - - - - -
Net income 95.04 192.2 245.1 - -
Net margin 0.24% 0.48% 0.57% - -
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 23/08/22 28/03/23 28/08/23 - -
1CNY in Million
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 1 - 793 218 - 892 1,229 1,319
ROE (net income / shareholders' equity) - -10.3% 11.8% - 7.65% 8.37% 9.53%
ROA (Net income/ Total Assets) - -1.4% 1.06% - 2.62% 3.02% 4.01%
Assets 1 - 24,992 27,187 - 24,997 26,132 23,812
Book Value Per Share 2 - - 20.80 - 15.10 16.50 17.70
Cash Flow per Share 2 - - 0.5100 - 2.290 1.920 -
Capex 1 - 22.5 54.9 - 44.7 60 4
Capex / Sales - 0.03% 0.07% - 0.05% 0.06% 0%
Announcement Date 31/01/22 30/03/22 28/03/23 27/03/24 - - -
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

Ratings for Huitongda Network Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
27.7 CNY
Average target price
39.84 CNY
Spread / Average Target
+43.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Internet & Mail Order Department Stores

1st Jan change Capi.
HUITONGDA NETWORK CO., LTD. Stock Huitongda Network Co., Ltd.
-1.64% 2.14B
JD.COM, INC. Stock JD.com, Inc.
+13.93% 50.3B
COUPANG, INC. Stock Coupang, Inc.
+42.77% 41.11B
ALLEGRO.EU S.A. Stock Allegro.eu S.A.
+11.43% 8.98B
WAYFAIR INC. Stock Wayfair Inc.
+4.21% 7.75B
ETSY, INC. Stock Etsy, Inc.
-26.33% 7.01B
ZOZO, INC. Stock ZOZO, Inc.
+5.70% 6.52B
MONOTARO CO., LTD. Stock MonotaRO Co., Ltd.
+19.03% 5.95B
FSN E-COMMERCE VENTURES LIMITED Stock FSN E-Commerce Ventures Limited
-2.96% 5.95B
OCADO GROUP PLC Stock Ocado Group plc
-53.11% 3.66B
Internet & Mail Order Department Stores
  1. Stock Market
  2. Equities
  3. 9878 Stock
  4. Financials Huitongda Network Co., Ltd.