SHANDONG YULONG GOLD CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.68 CNY | -1.48% |
|
-1.93% | -0.28% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 14,909 | 8,989 | 8,381 | 8,308 | - | - |
| Enterprise Value (EV) 1 | 14,909 | 8,989 | 8,381 | 8,308 | 8,308 | 8,308 |
| P/E ratio | 40.9 x | - | 18.8 x | 14.2 x | 13.7 x | - |
| Yield | - | - | 0.47% | 0.94% | 1.4% | 1.69% |
| Capitalization / Revenue | - | 0.82 x | 3.46 x | 3.77 x | 4.77 x | 3.78 x |
| EV / Revenue | - | 0.82 x | 3.46 x | 3.77 x | 4.77 x | 3.78 x |
| EV / EBITDA | - | 19.4 x | 10.9 x | 6.11 x | 6.36 x | 4.98 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.22 x | 2.58 x | 2.25 x | 1.99 x | 1.71 x |
| Nbr of stocks (in thousands) | 783,026 | 783,026 | 782,525 | 777,927 | - | - |
| Reference price 2 | 19.04 | 11.48 | 10.71 | 10.68 | 10.68 | 10.68 |
| Announcement Date | 19/04/22 | 23/04/23 | 16/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 10,936 | 2,424 | 2,202 | 1,741 | 2,199 |
| EBITDA 1 | - | 462.7 | 771.9 | 1,360 | 1,306 | 1,669 |
| EBIT 1 | - | 394.5 | 647.4 | 809 | 839 | 1,133 |
| Operating Margin | - | 3.61% | 26.71% | 36.74% | 48.19% | 51.52% |
| Earnings before Tax (EBT) 1 | - | - | 642.7 | 805 | 841 | 1,134 |
| Net income 1 | 364.3 | - | 445.5 | 587 | 614 | 828 |
| Net margin | - | - | 18.38% | 26.66% | 35.27% | 37.65% |
| EPS 2 | 0.4653 | - | 0.5694 | 0.7500 | 0.7800 | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0500 | 0.1000 | 0.1500 | 0.1800 |
| Announcement Date | 19/04/22 | 23/04/23 | 16/04/24 | - | - | - |
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) | - | 10.8% | 14.9% | 15.8% | 14.6% | 16.9% |
| ROA (Net income/ Total Assets) | - | 6.09% | - | 6.8% | 7.6% | 8.7% |
| Assets 1 | - | - | - | 8,632 | 8,079 | 9,517 |
| Book Value Per Share 2 | - | 3.560 | 4.150 | 4.750 | 5.380 | 6.260 |
| Cash Flow per Share 2 | - | -0.5700 | 0.4300 | 2.770 | 1.490 | 1.490 |
| Capex 1 | - | 52.1 | 384 | 1,353 | 1,052 | 1,200 |
| Capex / Sales | - | 0.48% | 15.82% | 61.44% | 60.43% | 54.57% |
| Announcement Date | 19/04/22 | 23/04/23 | 16/04/24 | - | - | - |
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
1
Last Close Price
10.68
CNY
Average target price
19
CNY
Spread / Average Target
+77.90%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.28% | 1.15B | |
| +18.62% | 3.09B | |
| -4.74% | 1.12B | |
| -23.32% | 695M | |
| +1.81% | 530M | |
| -1.72% | 485M | |
| +12.88% | 414M | |
| -43.55% | 305M | |
| +9.40% | 236M | |
| -31.48% | 227M |
- Stock Market
- Equities
- 601028 Stock
- Financials Shandong Yulong Gold Co., Ltd.
