Financials New Hope Service Holdings Limited

Equities

3658

KYG6486M1042

Real Estate Services

Delayed Hong Kong S.E. 02:56:57 29/04/2024 BST 5-day change 1st Jan Change
1.62 HKD -1.22% Intraday chart for New Hope Service Holdings Limited +3.18% +39.66%

Valuation

Fiscal Period: December 2021 2022 2024 2025 2026
Capitalization 1 1,924 963.5 1,236 - -
Enterprise Value (EV) 1 1,924 963.5 1,236 1,236 1,236
P/E ratio - 4.73 x 5.23 x 4.9 x 4.6 x
Yield - - - - -
Capitalization / Revenue 2.08 x - 0.84 x 0.73 x 0.65 x
EV / Revenue 2.08 x - 0.84 x 0.73 x 0.65 x
EV / EBITDA - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - - - - -
Nbr of stocks (in thousands) 814,126 814,126 814,126 - -
Reference price 2 2.363 1.183 1.518 1.518 1.518
Announcement Date 21/03/22 22/03/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2024 2025 2026
Net sales 1 588.3 925 - 1,474 1,685 1,908
EBITDA - - - - - -
EBIT 1 - 198.4 - 295 318 343
Operating Margin - 21.45% - 20.01% 18.87% 17.98%
Earnings before Tax (EBT) 1 - - - 311 334 357
Net income 1 109.8 - 203 235 253 271
Net margin 18.66% - - 15.94% 15.01% 14.2%
EPS 2 - - 0.2500 0.2900 0.3100 0.3300
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 09/05/21 21/03/22 22/03/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 30.2% - 20.1% 19.7% 18.1%
ROA (Net income/ Total Assets) - 15.9% - - - -
Assets 1 - - - - - -
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex 1 - - - 10 10 10
Capex / Sales - - - 0.68% 0.59% 0.52%
Announcement Date 09/05/21 21/03/22 22/03/23 - - -
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.518 CNY
Average target price
2.576 CNY
Spread / Average Target
+69.69%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 3658 Stock
  4. Financials New Hope Service Holdings Limited