WESTERN METAL MATERIALS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.96 CNY | -1.45% |
|
0.00% | -4.83% |
| 04-29 | Western Metal Materials Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-02 | Western Metal Materials Co., Ltd. Proposes Final Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,284 | 7,781 | 8,026 | 7,675 | 7,304 | - | - |
| Enterprise Value (EV) 1 | 3,284 | 7,781 | 8,026 | 7,675 | 7,304 | 7,304 | 7,304 |
| P/E ratio | 53.4 x | 98.2 x | 43.4 x | 39.1 x | 27.2 x | 19.9 x | 15.5 x |
| Yield | - | - | - | 0.95% | - | - | - |
| Capitalization / Revenue | 1.58 x | - | - | 2.38 x | 2.07 x | 1.82 x | 1.61 x |
| EV / Revenue | 1.58 x | - | - | 2.38 x | 2.07 x | 1.82 x | 1.61 x |
| EV / EBITDA | - | - | - | 16.5 x | 12.9 x | 11.2 x | 9.5 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | 2.63 x | 2.34 x | 2.2 x | 2.03 x |
| Nbr of stocks (in thousands) | 425,414 | 425,414 | 488,214 | 488,214 | 488,214 | - | - |
| Reference price 2 | 7.720 | 18.29 | 16.44 | 15.72 | 14.96 | 14.96 | 14.96 |
| Announcement Date | 28/02/20 | 16/03/21 | 30/03/23 | 01/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,081 | - | - | 3,226 | 3,536 | 4,015 | 4,532 |
| EBITDA 1 | - | - | - | 465.6 | 567 | 653 | 769 |
| EBIT 1 | 144.5 | - | - | 305.1 | 423.5 | 554 | 694.5 |
| Operating Margin | 6.95% | - | - | 9.46% | 11.98% | 13.8% | 15.32% |
| Earnings before Tax (EBT) 1 | 143.6 | - | - | 306 | 424 | 554.5 | 695 |
| Net income 1 | 61.47 | 79.22 | 184.9 | 196.2 | 269.5 | 365 | 472 |
| Net margin | 2.95% | - | - | 6.08% | 7.62% | 9.09% | 10.41% |
| EPS 2 | 0.1445 | 0.1862 | 0.3787 | 0.4019 | 0.5500 | 0.7500 | 0.9650 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | 0.1500 | - | - | - |
| Announcement Date | 28/02/20 | 16/03/21 | 30/03/23 | 01/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 3.41% | - | - | 6.9% | 8.62% | 11% | 13.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | 4.3% | 4.91% | 5.53% |
| Assets 1 | - | - | - | - | 6,267 | 7,434 | 8,535 |
| Book Value Per Share 2 | - | - | - | 5.980 | 6.390 | 6.810 | 7.360 |
| Cash Flow per Share 2 | - | - | - | 0.4900 | 0.3700 | 0.3400 | 0.6200 |
| Capex 1 | - | - | - | 100 | 325 | 312 | 333 |
| Capex / Sales | - | - | - | 3.11% | 9.19% | 7.77% | 7.35% |
| Announcement Date | 28/02/20 | 16/03/21 | 30/03/23 | 01/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
14.96
CNY
Average target price
17.6
CNY
Spread / Average Target
+17.65%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.83% | 1.03B | |
| -.--% | 7.12B | |
| -11.08% | 7.07B | |
| +5.49% | 4.38B | |
| -4.57% | 4.09B | |
| +30.58% | 3.98B | |
| -17.08% | 3.88B | |
| +55.95% | 3.79B | |
| -0.82% | 3.35B | |
| -19.01% | 2.52B |
- Stock Market
- Equities
- 002149 Stock
- Financials Western Metal Materials Co., Ltd.
