Financials Ningbo Shanshan Co.,Ltd. Deutsche Boerse AG

Equities

Market Closed - Deutsche Boerse AG Other stock markets 10:39:52 19/04/2023 BST			5-day change	1st Jan Change
16 ^EUR	-0.62%		-.--%	-.--%

06-07	Ningbo Shanshan Co.,Ltd. announces an Equity Buyback for CNY 400 million worth of its shares.	CI
06-06	Ningbo Shanshan Co.,Ltd. authorizes a Buyback Plan.	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	15,169	29,353	53,350	41,204	30,154	17,807	-	-
Enterprise Value (EV) ¹	19,225	31,862	55,387	46,471	43,132	21,172	21,650	21,411
P/E ratio	56.3 x	186 x	16.1 x	14.8 x	38.9 x	9.24 x	6.81 x	9.13 x
Yield	0.89%	0.5%	1.01%	1.65%	1.47%	1.05%	2.66%	2.48%
Capitalization / Revenue	1.75 x	3.57 x	2.58 x	1.9 x	1.58 x	0.81 x	0.63 x	0.65 x
EV / Revenue	2.21 x	3.88 x	2.68 x	2.14 x	2.26 x	0.96 x	0.76 x	0.78 x
EV / EBITDA	22.9 x	36.1 x	9.7 x	10.3 x	20.3 x	4.77 x	3.98 x	4.3 x
EV / FCF	-19.1 x	-114 x	-32.4 x	-12.4 x	-7 x	29.2 x	36.5 x	15.6 x
FCF Yield	-5.23%	-0.88%	-3.08%	-8.05%	-14.3%	3.42%	2.74%	6.39%
Price to Book	1.28 x	2.37 x	3.71 x	1.79 x	1.36 x	0.78 x	0.67 x	0.67 x
Nbr of stocks (in thousands)	1,628,009	1,628,009	1,628,009	2,263,973	2,213,952	2,192,927	-	-
Reference price ²	9.317	18.03	32.77	18.20	13.62	8.120	8.120	8.120
Announcement Date	26/04/20	02/04/21	19/04/22	19/04/23	25/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	8,680	8,216	20,699	21,702	19,070	22,034	28,346	27,322
EBITDA ¹	839.9	883.4	5,712	4,523	2,125	4,437	5,433	4,982
EBIT	372.6	308.8	4,699	3,397	1,041	-	3,974	2,678
Operating Margin	4.29%	3.76%	22.7%	15.65%	5.46%	-	14.02%	9.8%
Earnings before Tax (EBT) ¹	353.2	262.9	4,674	3,395	988.5	1,154	2,959	2,310
Net income ¹	269.8	138	3,340	2,691	765.3	2,131	2,694	2,010
Net margin	3.11%	1.68%	16.13%	12.4%	4.01%	9.67%	9.51%	7.36%
EPS ²	0.1655	0.0970	2.040	1.230	0.3500	0.8785	1.192	0.8892
Free Cash Flow ¹	-1,005	-280.5	-1,708	-3,739	-6,162	724	593	1,369
FCF margin	-11.58%	-3.41%	-8.25%	-17.23%	-32.31%	3.29%	2.09%	5.01%
FCF Conversion (EBITDA)	-	-	-	-	-	16.32%	10.91%	27.47%
FCF Conversion (Net income)	-	-	-	-	-	33.97%	22.01%	68.1%
Dividend per Share ²	0.0828	0.0900	0.3300	0.3000	0.2000	0.0851	0.2156	0.2012
Announcement Date	26/04/20	02/04/21	19/04/22	19/04/23	25/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	4,056	2,509	2,038	5,266	12,978	3,365	3,843	3,604
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	4.829 x	2.84 x	0.3568 x	1.164 x	6.108 x	0.7584 x	0.7073 x	0.7234 x
Free Cash Flow ¹	-1,005	-281	-1,708	-3,739	-6,162	724	593	1,369
ROE (net income / shareholders' equity)	2.4%	1.21%	23.8%	12.9%	3.35%	7.79%	9.74%	7.56%
ROA (Net income/ Total Assets)	1.11%	0.56%	10.3%	6.32%	1.64%	2.23%	5.21%	4.18%
Assets ¹	24,242	24,776	32,415	42,607	46,701	95,567	51,742	48,044
Book Value Per Share ²	7.260	7.620	8.830	10.20	10.00	10.40	12.10	12.20
Cash Flow per Share ²	0.5400	0.2000	-0.1700	0.2200	-0.0900	1.500	2.370	1.890
Capex ¹	1,891	610	1,343	4,245	5,920	3,032	2,743	2,583
Capex / Sales	21.79%	7.42%	6.49%	19.56%	31.04%	13.76%	9.68%	9.45%
Announcement Date	26/04/20	02/04/21	19/04/22	19/04/23	25/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

8.12 CNY

Average target price

12.61 CNY

Spread / Average Target

+55.30%

	1st Jan change	Capi.
AIR LIQUIDE	+0.73%	99.64B
SABIC	-11.98%	58.77B
PT CHANDRA ASRI PACIFIC TBK	+75.71%	48.81B
WANHUA CHEMICAL GROUP CO., LTD.	+5.26%	34.94B
WESTLAKE CORPORATION	+3.47%	18.62B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	+17.33%	17.44B
HENGLI PETROCHEMICAL CO.,LTD.	+5.92%	13.51B
RONGSHENG PETROCHEMICAL CO., LTD.	-6.67%	12.73B
NAN YA PLASTICS CORPORATION	-25.86%	12.04B