NINGBO HOMELINK ECO-ITECH CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.08 CNY | -1.85% |
|
-12.15% | +12.37% |
| 04-24 | Ningbo Homelink Eco-iTech Co., Ltd. Proposes Final Cash Dividend for 2023 | CI |
| 04-23 | Ningbo Homelink Eco-iTech Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,822 | 3,973 | 3,260 | 3,663 | - | - |
| Enterprise Value (EV) 1 | 3,822 | 3,973 | 3,260 | 3,663 | 3,663 | 3,663 |
| P/E ratio | 40.3 x | 22.2 x | 71.9 x | 20.2 x | 17.2 x | 14.6 x |
| Yield | - | 0.91% | 1.18% | 1.47% | 0.89% | - |
| Capitalization / Revenue | - | 2.01 x | 1.89 x | 1.64 x | 1.34 x | 1.2 x |
| EV / Revenue | - | 2.01 x | 1.89 x | 1.64 x | 1.34 x | 1.2 x |
| EV / EBITDA | - | 13.5 x | 17.9 x | 9.7 x | 8.5 x | 8.27 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.63 x | 2.13 x | 2.02 x | 1.83 x | 1.59 x |
| Nbr of stocks (in thousands) | 192,000 | 192,000 | 192,000 | 192,000 | - | - |
| Reference price 2 | 19.91 | 20.69 | 16.98 | 19.08 | 19.08 | 19.08 |
| Announcement Date | 24/04/22 | 22/03/23 | 23/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,976 | 1,721 | 2,237 | 2,730 | 3,059 |
| EBITDA 1 | - | 294 | 182.6 | 377.7 | 431.2 | 443 |
| EBIT 1 | - | 187.8 | 21.42 | 193.8 | 231.1 | 268.2 |
| Operating Margin | - | 9.5% | 1.24% | 8.66% | 8.46% | 8.77% |
| Earnings before Tax (EBT) 1 | - | 192.4 | 30.58 | 201.7 | 236.6 | 278.1 |
| Net income 1 | 71.2 | 179.2 | 45.36 | 181.2 | 212.5 | 250.4 |
| Net margin | - | 9.07% | 2.64% | 8.1% | 7.78% | 8.19% |
| EPS 2 | 0.4938 | 0.9312 | 0.2362 | 0.9425 | 1.110 | 1.303 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1875 | 0.2000 | 0.2800 | 0.1700 | - |
| Announcement Date | 24/04/22 | 22/03/23 | 23/04/24 | - | - | - |
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) | - | 12.5% | 2.98% | 10% | 10.7% | 10.9% |
| ROA (Net income/ Total Assets) | - | 7.2% | - | 4.4% | 5.07% | 4.8% |
| Assets 1 | - | 2,489 | - | 4,117 | 4,194 | 5,218 |
| Book Value Per Share 2 | - | 7.870 | 7.970 | 9.460 | 10.40 | 12.00 |
| Cash Flow per Share 2 | - | 3.400 | 0.7600 | 1.600 | 2.120 | 1.520 |
| Capex 1 | - | 422 | 739 | 271 | 312 | 198 |
| Capex / Sales | - | 21.35% | 42.91% | 12.12% | 11.44% | 6.47% |
| Announcement Date | 24/04/22 | 22/03/23 | 23/04/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
19.08
CNY
Average target price
23.72
CNY
Spread / Average Target
+24.32%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.37% | 516M | |
| +5.03% | 41.43B | |
| -23.25% | 21.34B | |
| -14.77% | 13.28B | |
| -9.07% | 10.23B | |
| -9.79% | 10.19B | |
| +20.32% | 8.51B | |
| +14.17% | 6.81B | |
| -26.87% | 5.44B | |
| -21.34% | 3.66B |
- Stock Market
- Equities
- 301193 Stock
- Financials Ningbo Homelink Eco-iTech Co., Ltd.
