Financials Shaanxi Huaqin Technology Industry Co.,Ltd.

Equities

688281

CNE1000059Z3

Commodity Chemicals

End-of-day quote Shanghai S.E. 23:00:00 27/06/2024 BST 5-day change 1st Jan Change
83.32 CNY +1.58% Intraday chart for Shaanxi Huaqin Technology Industry Co.,Ltd. -3.09% -14.01%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 26,600 18,866 16,222 - -
Enterprise Value (EV) 1 26,600 18,866 16,222 16,222 16,222
P/E ratio 74.8 x 56.3 x 28.7 x 21.4 x 19.2 x
Yield 0.13% 0.25% 0.24% 0.34% 0.42%
Capitalization / Revenue 39.6 x 20.6 x 13.3 x 9.21 x 7.85 x
EV / Revenue 39.6 x 20.6 x 13.3 x 9.21 x 7.85 x
EV / EBITDA 69.2 x 66 x 28.3 x 19.1 x 16.4 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 6.99 x 4.49 x 3.48 x 2.99 x 2.66 x
Nbr of stocks (in thousands) 194,693 194,693 194,693 - -
Reference price 2 136.6 96.90 83.32 83.32 83.32
Announcement Date 26/02/23 31/01/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 672.4 917.5 1,220 1,761 2,067
EBITDA 1 - 384.1 285.7 572.7 851.1 988.8
EBIT 1 - 373.9 265.3 559 835.1 953.7
Operating Margin - 55.61% 28.91% 45.82% 47.41% 46.15%
Earnings before Tax (EBT) 1 - 377.9 270.3 559.1 834.3 953.6
Net income 1 233.2 333.4 335 503.9 742.9 846.4
Net margin - 49.59% 36.52% 41.3% 42.18% 40.95%
EPS 2 1.596 1.826 1.721 2.905 3.900 4.348
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - 0.1726 0.2429 0.2000 0.2821 0.3464
Announcement Date 15/02/22 26/02/23 31/01/24 - - -
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) - 11.5% 8.39% 10.7% 13.6% 13.7%
ROA (Net income/ Total Assets) - 13.4% 6.49% 9.43% 12.4% 12.2%
Assets 1 - 2,494 5,162 5,346 6,016 6,926
Book Value Per Share 2 - 19.50 21.60 24.00 27.90 31.30
Cash Flow per Share 2 - 0.9200 0.3800 2.620 2.730 3.060
Capex 1 - 332 462 228 195 253
Capex / Sales - 49.35% 50.33% 18.71% 11.06% 12.24%
Announcement Date 15/02/22 26/02/23 31/01/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
83.32 CNY
Average target price
128.1 CNY
Spread / Average Target
+53.73%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688281 Stock
  4. Financials Shaanxi Huaqin Technology Industry Co.,Ltd.