Financials Whirlpool China Co., Ltd.

Equities

600983

CNE000001KJ4

Appliances, Tools & Housewares

End-of-day quote Shanghai S.E. 23:00:00 29/04/2024 BST 5-day change 1st Jan Change
8.84 CNY +1.14% Intraday chart for Whirlpool China Co., Ltd. +4.00% -0.56%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 5,518 4,031 3,779 5,013 6,522 5,304
Enterprise Value (EV) 1 2,951 1,575 618.3 2,779 4,784 3,195
P/E ratio -55.4 x 15.5 x -11.7 x -32.7 x -11.1 x 173 x
Yield 0.69% 0.95% 1.01% 0.76% - -
Capitalization / Revenue 0.87 x 0.64 x 0.72 x 1.01 x 1.32 x 1.24 x
EV / Revenue 0.46 x 0.25 x 0.12 x 0.56 x 0.97 x 0.75 x
EV / EBITDA -8.62 x 16.7 x -4.9 x -20.3 x -17.4 x 93.2 x
EV / FCF 24.7 x -2.55 x -2.43 x -2.95 x -13.1 x 12.8 x
FCF Yield 4.05% -39.3% -41.2% -33.9% -7.63% 7.83%
Price to Book 1.42 x 0.98 x 1.01 x 1.41 x 2.2 x 1.77 x
Nbr of stocks (in thousands) 766,439 766,439 766,439 766,439 766,439 766,439
Reference price 2 7.200 5.260 4.930 6.540 8.510 6.920
Announcement Date 28/04/18 27/04/19 29/04/20 23/04/21 21/04/22 27/04/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 6,364 6,286 5,282 4,944 4,931 4,264
EBITDA 1 -342.3 94.27 -126.2 -137 -274.8 34.27
EBIT 1 -474.4 -47.43 -282.8 -277.1 -418.6 -72.46
Operating Margin -7.45% -0.75% -5.36% -5.6% -8.49% -1.7%
Earnings before Tax (EBT) 1 -104.5 307.1 -291.3 -162.9 -615.5 39.45
Net income 1 -96.98 261.8 -322.8 -149.7 -588.9 27.94
Net margin -1.52% 4.17% -6.11% -3.03% -11.94% 0.66%
EPS 2 -0.1300 0.3400 -0.4200 -0.2000 -0.7700 0.0400
Free Cash Flow 1 119.6 -618.6 -254.6 -940.9 -365.2 250
FCF margin 1.88% -9.84% -4.82% -19.03% -7.41% 5.86%
FCF Conversion (EBITDA) - - - - - 729.46%
FCF Conversion (Net income) - - - - - 894.69%
Dividend per Share 2 0.0500 0.0500 0.0500 0.0500 - -
Announcement Date 28/04/18 27/04/19 29/04/20 23/04/21 21/04/22 27/04/23
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 -18.26
Net margin -
EPS 2 -0.0200
Dividend per Share -
Announcement Date 21/04/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 2,567 2,457 3,160 2,233 1,739 2,109
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 120 -619 -255 -941 -365 250
ROE (net income / shareholders' equity) -2.44% 6.54% -8.2% -4.1% -18.1% 0.94%
ROA (Net income/ Total Assets) -3.4% -0.35% -2.23% -2.37% -4.04% -0.78%
Assets 1 2,855 -74,092 14,499 6,309 14,595 -3,587
Book Value Per Share 2 5.080 5.370 4.900 4.630 3.860 3.900
Cash Flow per Share 2 3.390 3.300 1.980 0.6600 1.420 2.770
Capex 1 530 352 235 210 101 102
Capex / Sales 8.32% 5.6% 4.45% 4.25% 2.05% 2.39%
Announcement Date 28/04/18 27/04/19 29/04/20 23/04/21 21/04/22 27/04/23
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. 600983 Stock
  4. Financials Whirlpool China Co., Ltd.