Financials Wuzhou Special Paper Group Co., Ltd.

Equities

605007

CNE100005XH1

Paper Packaging

End-of-day quote Shanghai S.E. 23:00:00 29/05/2024 BST 5-day change 1st Jan Change
14.1 CNY -2.02% Intraday chart for Wuzhou Special Paper Group Co., Ltd. -6.00% -4.15%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,676 9,204 7,544 5,941 5,695 - -
Enterprise Value (EV) 1 9,676 9,204 7,544 5,941 5,695 5,695 5,695
P/E ratio 25.5 x 23.5 x 37 x 22 x 10.2 x 8.1 x 6.78 x
Yield - - 0.85% 1.5% 2.79% 3.29% 2.98%
Capitalization / Revenue - 2.49 x 1.27 x 0.91 x 0.72 x 0.58 x 0.47 x
EV / Revenue - 2.49 x 1.27 x 0.91 x 0.72 x 0.58 x 0.47 x
EV / EBITDA - - 13.8 x 9.88 x 5.24 x 4.23 x 3.78 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 4.7 x 3.69 x 2.62 x 1.93 x 1.61 x 1.32 x
Nbr of stocks (in thousands) 400,010 400,010 400,220 403,897 403,898 - -
Reference price 2 24.19 23.01 18.85 14.71 14.10 14.10 14.10
Announcement Date 05/03/21 27/04/22 20/04/23 08/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 3,690 5,962 6,519 7,888 9,784 12,165
EBITDA 1 - - 545.6 601.1 1,087 1,347 1,505
EBIT 1 - 455.5 226.6 299.1 631.7 802 953.8
Operating Margin - 12.34% 3.8% 4.59% 8.01% 8.2% 7.84%
Earnings before Tax (EBT) 1 - - 242.3 312.8 642 812.7 965.3
Net income 1 345.6 390.2 205.2 272.9 558.5 703.2 839.8
Net margin - 10.57% 3.44% 4.19% 7.08% 7.19% 6.9%
EPS 2 0.9500 0.9800 0.5100 0.6700 1.382 1.740 2.080
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - 0.1600 0.2200 0.3933 0.4633 0.4200
Announcement Date 05/03/21 27/04/22 20/04/23 08/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 21.5% 9.55% 11.8% 19.3% 20.4% 19.5%
ROA (Net income/ Total Assets) - 9.83% 3.69% 3.82% 6.35% 6.2% 6.1%
Assets 1 - 3,971 5,556 7,135 8,795 11,342 13,768
Book Value Per Share 2 - 4.890 5.110 5.610 7.310 8.760 10.70
Cash Flow per Share 2 - 0.6800 0.0900 2.670 1.750 2.660 2.520
Capex 1 - - 989 1,570 1,018 1,297 1,350
Capex / Sales - - 16.59% 24.08% 12.91% 13.25% 11.1%
Announcement Date 05/03/21 27/04/22 20/04/23 08/04/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
14.1 CNY
Average target price
20 CNY
Spread / Average Target
+41.84%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 605007 Stock
  4. Financials Wuzhou Special Paper Group Co., Ltd.