Financials ShenZhen Woer Heat-Shrinkable Material Co.,Ltd.

Equities

002130

CNE1000000C6

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E. 23:00:00 27/06/2024 BST 5-day change 1st Jan Change
14.12 CNY +9.97% Intraday chart for ShenZhen Woer Heat-Shrinkable Material Co.,Ltd. -2.01% +87.02%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 10,394 8,126 9,512 17,598 -
Enterprise Value (EV) 1 10,394 8,126 9,512 17,598 17,598
P/E ratio 18.8 x 13.2 x 13.5 x 18.1 x 16.6 x
Yield - 0.62% 2.25% - -
Capitalization / Revenue - 1.52 x 1.66 x 2.42 x 1.98 x
EV / Revenue - 1.52 x 1.66 x 2.42 x 1.98 x
EV / EBITDA - 8.52 x 8.59 x 12.2 x 11.2 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - 1.86 x 1.94 x 2.99 x 2.56 x
Nbr of stocks (in thousands) 1,259,899 1,259,899 1,259,899 1,246,334 -
Reference price 2 8.250 6.450 7.550 14.12 14.12
Announcement Date 25/02/22 27/02/23 28/02/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 5,341 5,723 7,262 8,886
EBITDA 1 - 953.4 1,107 1,445 1,567
EBIT 1 - 724.3 875.9 1,174 1,285
Operating Margin - 13.56% 15.3% 16.17% 14.46%
Earnings before Tax (EBT) 1 - 727.4 872.9 1,172 1,285
Net income 1 550.7 614.5 700.5 983 1,076
Net margin - 11.51% 12.24% 13.54% 12.11%
EPS 2 0.4400 0.4900 0.5600 0.7800 0.8500
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - 0.0400 0.1700 - -
Announcement Date 25/02/22 27/02/23 28/02/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 15.1% 15% 16.5% 15.5%
ROA (Net income/ Total Assets) - 7.38% 8.08% 10.2% 9.7%
Assets 1 - 8,328 8,665 9,637 11,093
Book Value Per Share 2 - 3.460 3.900 4.720 5.510
Cash Flow per Share - 0.6900 0.6600 - -
Capex 1 - 344 250 250 270
Capex / Sales - 6.44% 4.37% 3.44% 3.04%
Announcement Date 25/02/22 27/02/23 28/02/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
14.12
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002130 Stock
  4. Financials ShenZhen Woer Heat-Shrinkable Material Co.,Ltd.