Financials Zhejiang Huangma Technology Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 23:00:00 12/05/2024 BST			5-day change	1st Jan Change
10.98 ^CNY	0.00%		+1.39%	+0.46%

04-26	Zhejiang Huangma Technology Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-17	Zhejiang Huangma Technology Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,801	7,828	11,291	8,266	6,195	6,173	-	-
Enterprise Value (EV) ¹	4,801	7,828	11,291	8,266	6,195	6,173	6,173	6,173
P/E ratio	18.8 x	24.4 x	25.2 x	17.4 x	19.2 x	16 x	12.9 x	12.2 x
Yield	1.73%	-	0.52%	-	1.37%	3.19%	5.01%	-
Capitalization / Revenue	2.53 x	4.02 x	4.83 x	3.79 x	3.27 x	2.51 x	1.91 x	1.82 x
EV / Revenue	2.53 x	4.02 x	4.83 x	3.79 x	3.27 x	2.51 x	1.91 x	1.82 x
EV / EBITDA	12.9 x	17.3 x	18.8 x	13.1 x	12.9 x	10.7 x	8.69 x	7.91 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	3.04 x	4.22 x	5 x	3.32 x	2.33 x	2.04 x	1.73 x	1.69 x
Nbr of stocks (in thousands)	583,448	588,700	588,700	580,500	566,815	562,220	-	-
Reference price ²	8.228	13.30	19.18	14.24	10.93	10.98	10.98	10.98
Announcement Date	31/03/20	11/04/21	18/04/22	11/04/23	17/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,894	1,946	2,336	2,182	1,894	2,458	3,228	3,401
EBITDA ¹	371.3	451.2	599.3	633	478.6	579.4	710.6	780
EBIT ¹	293.9	366.6	512.5	539.8	367.4	459.8	577.9	603.6
Operating Margin	15.52%	18.84%	21.93%	24.74%	19.4%	18.7%	17.9%	17.75%
Earnings before Tax (EBT) ¹	292.9	365.4	513.2	541.4	370.8	461.8	580.2	604.6
Net income ¹	256.2	320.3	448.4	477.1	324.7	404.4	501.3	529.6
Net margin	13.52%	16.46%	19.19%	21.86%	17.14%	16.45%	15.53%	15.57%
EPS ²	0.4376	0.5448	0.7600	0.8200	0.5700	0.6850	0.8533	0.9000
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1427	-	0.1000	-	0.1500	0.3500	0.5500	-
Announcement Date	31/03/20	11/04/21	18/04/22	11/04/23	17/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	17%	18.7%	21.7%	19.7%	12.4%	13.3%	13.9%	13.9%
ROA (Net income/ Total Assets)	12.2%	12.6%	15.5%	-	-	11.2%	11.7%	-
Assets ¹	2,103	2,533	2,892	-	-	3,611	4,303	-
Book Value Per Share ²	2.710	3.150	3.830	4.290	4.680	5.370	6.350	6.490
Cash Flow per Share ²	0.1700	0.0600	0.0600	0.8200	0.5400	1.000	0.8400	1.540
Capex ¹	30.7	56.9	202	171	199	271	279	416
Capex / Sales	1.62%	2.92%	8.66%	7.83%	10.49%	11.01%	8.64%	12.23%
Announcement Date	31/03/20	11/04/21	18/04/22	11/04/23	17/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

10.98 CNY

Average target price

12.74 CNY

Spread / Average Target

+16.03%

	1st Jan change	Capi.
ZHEJIANG HUANGMA TECHNOLOGY CO.,LTD	+0.46%	854M
ECOLAB INC.	+16.84%	66.69B
SIKA AG	+1.79%	49.2B
GIVAUDAN SA	+17.80%	41.24B
FUJIFILM HOLDINGS CORPORATION	+20.17%	25.89B
EMS-CHEMIE HOLDING AG	+12.56%	19.81B
CELANESE CORPORATION	+3.13%	17.11B
POSCO FUTURE M CO., LTD.	-23.12%	15.86B
SYMRISE AG	+2.62%	15.35B
ALBEMARLE CORPORATION	-8.98%	15.23B