Stock 600567 SHANYING INTERNATIONAL HOLDINGS CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanying International Holdings Co.,Ltd

Equities

600567

CNE0000019B0

Paper Products

End-of-day quote Shanghai S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
1.8 CNY +1.12% Intraday chart for Shanying International Holdings Co.,Ltd 0.00% -7.22%
04-23 Shanying International Holdings Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
04-23 Shanying International Holdings Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,034 13,411 14,708 10,928 8,380 5,417 - -
Enterprise Value (EV) 1 33,770 31,306 37,396 37,770 34,379 31,548 33,832 36,178
P/E ratio 14.5 x 13.1 x 12.2 x -4.77 x 48.5 x 10.8 x 6.71 x 7.13 x
Yield - 1.32% 3.34% - 0.57% 1.11% 3.67% 3.7%
Capitalization / Revenue 0.73 x 0.54 x 0.45 x 0.32 x 0.29 x 0.16 x 0.14 x 0.13 x
EV / Revenue 1.45 x 1.25 x 1.13 x 1.11 x 1.17 x 0.94 x 0.87 x 0.89 x
EV / EBITDA 13.6 x 11.1 x 12.8 x -56.3 x 17.4 x 8.51 x 7.56 x 7.86 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.2 x 0.89 x 0.95 x 0.87 x 0.65 x 0.56 x 0.52 x 0.49 x
Nbr of stocks (in thousands) 4,518,408 4,440,803 4,470,535 4,406,508 4,319,762 3,009,532 - -
Reference price 2 3.770 3.020 3.290 2.480 1.940 1.800 1.800 1.800
Announcement Date 30/04/20 29/04/21 15/04/22 28/04/23 23/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 23,241 24,969 33,033 34,014 29,333 33,564 38,800 40,675
EBITDA 1 2,488 2,813 2,919 -670.6 1,975 3,709 4,478 4,606
EBIT 1 1,569 1,786 1,653 -2,175 190.9 1,022 1,314 1,199
Operating Margin 6.75% 7.15% 5.01% -6.39% 0.65% 3.04% 3.39% 2.95%
Earnings before Tax (EBT) 1 1,566 1,690 1,650 -2,272 194.6 716.2 1,143 1,210
Net income 1 1,362 1,381 1,516 -2,256 156.2 648.5 1,196 1,136
Net margin 5.86% 5.53% 4.59% -6.63% 0.53% 1.93% 3.08% 2.79%
EPS 2 0.2600 0.2300 0.2700 -0.5200 0.0400 0.1667 0.2683 0.2525
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.0400 0.1100 - 0.0110 0.0200 0.0660 0.0667
Announcement Date 30/04/20 29/04/21 15/04/22 28/04/23 23/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S1 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q4 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 11,170 12,071 9,826 15,143 15,199 8,979 17,834 16,668 17,346 13,748 15,586 14,821 17,135 15,741 16,963
EBITDA - - - - - - - - - - - - - - -
EBIT 1 - - - 1,120 1,237 85.35 415.8 152.7 - -278.6 - -9.585 90.08 -17.67 274
Operating Margin - - - 7.4% 8.14% 0.95% 2.33% 0.92% - -2.03% - -0.06% 0.53% -0.11% 1.62%
Earnings before Tax (EBT) 1 - - - - - 81.89 - - - - - - - - -
Net income 1 - - - - - 208.9 - - - - - - - - -
Net margin - - - - - 2.33% - - - - - - - - -
EPS 0.1666 0.0900 0.1010 0.1290 0.1900 - 0.0800 0.0200 -0.5400 -0.0600 0.1000 - - 0.0100 0.0400
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 30/08/19 30/04/20 30/08/20 29/04/21 24/08/21 15/04/22 15/04/22 25/08/22 28/04/23 18/08/23 23/04/24 - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 16,735 17,894 22,688 26,842 25,999 26,131 28,415 30,761
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.728 x 6.362 x 7.773 x -40.02 x 13.17 x 7.045 x 6.346 x 6.679 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 9.95% 9.13% 9.27% -14.8% 1.14% 4.13% 7.35% 7.97%
ROA (Net income/ Total Assets) 3.47% 3.14% 3.11% -4.32% - 1.17% 1.93% 2.67%
Assets 1 39,222 43,984 48,715 52,256 - 55,270 61,868 42,639
Book Value Per Share 2 3.140 3.390 3.480 2.840 2.970 3.200 3.440 3.640
Cash Flow per Share 2 0.2900 0.2500 0.4300 0.0400 0.7100 0.4300 0.9800 0.7600
Capex 1 3,067 3,382 4,437 3,762 2,008 3,471 3,325 3,762
Capex / Sales 13.2% 13.55% 13.43% 11.06% 6.85% 10.34% 8.57% 9.25%
Announcement Date 30/04/20 29/04/21 15/04/22 28/04/23 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

Ratings for Shanying International Holdings Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
1.8 CNY
Average target price
2.137 CNY
Spread / Average Target
+18.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Paper Mills & Products

1st Jan change Capi.
SHANYING INTERNATIONAL HOLDINGS CO.,LTD Stock Shanying International Holdings Co.,Ltd
-7.22% 748M
SHANDONG SUNPAPER CO., LTD. Stock Shandong Sunpaper Co., Ltd.
+29.25% 6.07B
SYLVAMO CORPORATION Stock Sylvamo Corporation
+28.41% 2.61B
YFY INC. Stock YFY Inc.
-6.13% 1.56B
PT PABRIK KERTAS TJIWI KIMIA TBK Stock PT Pabrik Kertas Tjiwi Kimia Tbk
+4.11% 1.46B
YUEYANG FOREST & PAPER CO., LTD. Stock Yueyang Forest & Paper Co., Ltd.
-20.88% 1.14B
HANGZHOU HUAWANG NEW MATERIAL TECHNOLOGY CO.,LTD. Stock Hangzhou Huawang New Material Technology Co.,Ltd.
+12.99% 980M
SHANDONG BOHUI PAPER INDUSTRY CO.,LTD. Stock Shandong Bohui Paper Industry Co.,Ltd.
-12.40% 928M
MCC MEILI CLOUD COMPUTING INDUSTRY INVESTMENT CO., LTD Stock MCC Meili Cloud Computing Industry Investment Co., Ltd
-19.35% 856M
NIPPON PAPER INDUSTRIES CO., LTD. Stock Nippon Paper Industries Co., Ltd.
-13.61% 801M
Paper Mills & Products
  1. Stock Market
  2. Equities
  3. 600567 Stock
  4. Financials Shanying International Holdings Co.,Ltd