Stock 300195 MASTERWORK GROUP CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Masterwork Group Co.,Ltd.

Equities

300195

CNE1000011L4

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 23:00:00 09/05/2024 BST 		5-day change 1st Jan Change
4.85 CNY -2.02% Intraday chart for Masterwork Group Co.,Ltd. -1.62% -28.68%
04-23 Masterwork Group Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Guo Jianjun agreed to acquire Tianjin Guiguan Packaging Materials Co., Ltd. from Masterwork Group Co.,Ltd. for CNY64.2 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,370 3,091 2,536 2,969 2,227 2,879
Enterprise Value (EV) 1 3,098 3,801 4,364 4,912 4,437 5,065
P/E ratio 34.6 x -3.3 x -26 x 89.5 x -29.8 x 62.3 x
Yield 5.65% - - - - -
Capitalization / Revenue 2.57 x 2.39 x 2.07 x 2.02 x 1.7 x 1.79 x
EV / Revenue 2.36 x 2.94 x 3.57 x 3.35 x 3.38 x 3.16 x
EV / EBITDA 17.9 x 69.6 x 32.1 x 20.3 x 38.7 x 21.8 x
EV / FCF -5.78 x 9.96 x -24.1 x -28.7 x -19.3 x -76.9 x
FCF Yield -17.3% 10% -4.14% -3.48% -5.19% -1.3%
Price to Book 0.93 x 1.1 x 0.93 x 1.1 x 0.85 x 1.09 x
Nbr of stocks (in thousands) 423,387 423,387 423,387 414,711 414,696 423,387
Reference price 2 7.960 7.300 5.990 7.160 5.370 6.800
Announcement Date 24/04/19 22/04/20 23/04/21 27/04/22 26/04/23 23/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,311 1,292 1,223 1,467 1,312 1,604
EBITDA 1 172.9 54.6 135.9 242.6 114.6 232.1
EBIT 1 87.08 -44.15 32.5 138.2 6.672 117
Operating Margin 6.64% -3.42% 2.66% 9.42% 0.51% 7.29%
Earnings before Tax (EBT) 1 108.9 -688.7 -84.77 51.42 -73.14 47.56
Net income 1 85.87 -702.5 -96.49 34.5 -67.46 40.71
Net margin 6.55% -54.36% -7.89% 2.35% -5.14% 2.54%
EPS 2 0.2300 -2.210 -0.2300 0.0800 -0.1800 0.1091
Free Cash Flow 1 -535.8 381.5 -180.9 -170.9 -230.3 -65.88
FCF margin -40.87% 29.53% -14.78% -11.65% -17.55% -4.11%
FCF Conversion (EBITDA) - 698.75% - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.4500 - - - - -
Announcement Date 24/04/19 22/04/20 23/04/21 27/04/22 26/04/23 23/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 711 1,828 1,943 2,210 2,186
Net Cash position 1 272 - - - - -
Leverage (Debt/EBITDA) - 13.01 x 13.46 x 8.01 x 19.28 x 9.417 x
Free Cash Flow 1 -536 382 -181 -171 -230 -65.9
ROE (net income / shareholders' equity) 2.13% -20.6% -2.68% 1.41% -2.56% 1.41%
ROA (Net income/ Total Assets) 0.97% -0.49% 0.31% 1.35% 0.06% 1.16%
Assets 1 8,843 142,032 -31,185 2,564 -105,239 3,520
Book Value Per Share 2 8.520 6.620 6.410 6.530 6.300 6.260
Cash Flow per Share 2 1.970 1.070 1.180 1.490 0.8600 0.5500
Capex 1 314 361 219 131 149 39.4
Capex / Sales 23.94% 27.93% 17.89% 8.95% 11.38% 2.46%
Announcement Date 24/04/19 22/04/20 23/04/21 27/04/22 26/04/23 23/04/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
MASTERWORK GROUP CO.,LTD. Stock Masterwork Group Co.,Ltd.
-28.68% 284M
ATLAS COPCO AB Stock Atlas Copco AB
+16.68% 87.2B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+21.80% 72.13B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+18.00% 36.82B
XYLEM INC. Stock Xylem Inc.
+25.04% 34.67B
FANUC CORPORATION Stock Fanuc Corporation
+12.66% 28.34B
FORTIVE CORPORATION Stock Fortive Corporation
+4.41% 27.06B
SANDVIK AB Stock Sandvik AB
+6.88% 26.98B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+20.37% 26.3B
DOVER CORPORATION Stock Dover Corporation
+20.64% 25.5B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 300195 Stock
  4. Financials Masterwork Group Co.,Ltd.