Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,845 3,233 1,873 1,657 1,602 1,997
Enterprise Value (EV) 1 1,754 3,158 1,789 1,631 1,564 1,971
P/E ratio 429 x -225 x -2,893 x 116 x -74.5 x -117 x
Yield 0.08% - - - - -
Capitalization / Revenue 15.8 x 36.1 x 22.8 x 6.77 x 10.9 x 12.8 x
EV / Revenue 15 x 35.3 x 21.7 x 6.66 x 10.6 x 12.6 x
EV / EBITDA 203 x -334 x 1,703 x 50.4 x -101 x -499 x
EV / FCF -171 x -515 x 125 x 99.2 x 70.2 x -373 x
FCF Yield -0.58% -0.19% 0.8% 1.01% 1.42% -0.27%
Price to Book 9.67 x 18.4 x 10.7 x 9.15 x 10 x 13.4 x
Nbr of stocks (in thousands) 143,448 143,448 143,448 143,448 143,448 143,448
Reference price 2 12.86 22.54 13.06 11.55 11.17 13.92
Announcement Date 29/03/19 30/03/20 06/04/21 29/04/22 27/04/23 26/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 117.1 89.51 82.32 244.9 147.7 156.6
EBITDA 1 8.635 -9.456 1.05 32.38 -15.53 -3.947
EBIT 1 2.352 -15.12 -3.601 25.53 -20.43 -7.373
Operating Margin 2.01% -16.89% -4.37% 10.43% -13.84% -4.71%
Earnings before Tax (EBT) 1 6.308 -12.32 0.2734 25.62 -20.14 -13.09
Net income 1 4.567 -13.98 -0.6477 14.62 -21 -17.06
Net margin 3.9% -15.61% -0.79% 5.97% -14.22% -10.89%
EPS 2 0.0300 -0.1000 -0.004515 0.1000 -0.1500 -0.1190
Free Cash Flow 1 -10.24 -6.136 14.35 16.44 22.26 -5.29
FCF margin -8.74% -6.85% 17.44% 6.71% 15.08% -3.38%
FCF Conversion (EBITDA) - - 1,366.85% 50.78% - -
FCF Conversion (Net income) - - - 112.42% - -
Dividend per Share 2 0.0100 - - - - -
Announcement Date 29/03/19 30/03/20 06/04/21 29/04/22 27/04/23 26/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -2.229
Net margin -
EPS 2 -0.0160
Dividend per Share -
Announcement Date 29/04/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 90.3 75.1 84.9 26.1 38.8 25.5
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -10.2 -6.14 14.4 16.4 22.3 -5.29
ROE (net income / shareholders' equity) 2.41% -7.64% -0.37% 9.98% -7.23% -6.15%
ROA (Net income/ Total Assets) 0.66% -4.45% -1.06% 4.29% -3.49% -1.35%
Assets 1 687.5 313.8 60.85 341.1 602 1,262
Book Value Per Share 2 1.330 1.220 1.220 1.260 1.120 1.040
Cash Flow per Share 2 0.4200 0.2800 0.4900 0.4700 0.6000 0.3900
Capex 1 9.54 3.85 1.57 2.6 0.26 6.35
Capex / Sales 8.15% 4.3% 1.91% 1.06% 0.17% 4.06%
Announcement Date 29/03/19 30/03/20 06/04/21 29/04/22 27/04/23 26/04/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002058 Stock
  4. Financials Shanghai Welltech Automation Co.,Ltd.