ZHEJIANG WUFANGZHAI INDUSTRY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.59 CNY | -0.47% |
|
-4.23% | -12.66% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 4,750 | 4,212 | 3,615 | - | - |
| Enterprise Value (EV) 1 | 4,750 | 4,212 | 3,615 | 3,615 | 3,615 |
| P/E ratio | 28.7 x | 24.8 x | 18.4 x | 14.9 x | 13.3 x |
| Yield | - | 3.41% | 4.77% | 5.55% | - |
| Capitalization / Revenue | 1.93 x | 1.6 x | 1.21 x | 1.08 x | - |
| EV / Revenue | 1.93 x | 1.6 x | 1.21 x | 1.08 x | - |
| EV / EBITDA | - | 15.3 x | 10.1 x | 9.08 x | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 2.83 x | 2.39 x | 2.01 x | 1.94 x | - |
| Nbr of stocks (in thousands) | 141,040 | 143,760 | 141,254 | - | - |
| Reference price 2 | 33.68 | 29.30 | 25.59 | 25.59 | 25.59 |
| Announcement Date | 28/04/23 | 05/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,462 | 2,635 | 2,990 | 3,361 | - |
| EBITDA 1 | - | - | 276.2 | 358 | 398 | - |
| EBIT 1 | - | 207.4 | 205.3 | 260 | 299 | - |
| Operating Margin | - | 8.42% | 7.79% | 8.7% | 8.9% | - |
| Earnings before Tax (EBT) 1 | - | 202.3 | 206.6 | 260 | 299 | - |
| Net income 1 | 193.7 | 137.5 | 165.7 | 199.8 | 246.7 | 276.8 |
| Net margin | - | 5.58% | 6.29% | 6.68% | 7.34% | - |
| EPS 2 | 1.829 | 1.171 | 1.180 | 1.390 | 1.715 | 1.930 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 1.000 | 1.220 | 1.420 | - |
| Announcement Date | 14/08/22 | 28/04/23 | 05/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 11.9% | 9.55% | 11.1% | 12.9% | 13.5% |
| ROA (Net income/ Total Assets) | - | - | 7.11% | 8.8% | 9.9% | - |
| Assets 1 | - | - | 2,330 | 2,270 | 2,492 | - |
| Book Value Per Share 2 | - | 11.90 | 12.30 | 12.70 | 13.20 | - |
| Cash Flow per Share 2 | - | 2.120 | 1.950 | 1.930 | 2.360 | - |
| Capex 1 | - | 121 | 487 | 110 | 110 | - |
| Capex / Sales | - | 4.92% | 18.47% | 3.68% | 3.27% | - |
| Announcement Date | 14/08/22 | 28/04/23 | 05/02/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
25.59
CNY
Average target price
33.13
CNY
Spread / Average Target
+29.46%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.66% | 498M | |
| -9.08% | 88.33B | |
| +0.20% | 40.46B | |
| -12.44% | 39.32B | |
| +0.29% | 37.81B | |
| +0.55% | 36.98B | |
| -17.61% | 29.42B | |
| -4.37% | 29.35B | |
| +4.90% | 23.44B | |
| -13.15% | 21.66B |
- Stock Market
- Equities
- 603237 Stock
- Financials Zhejiang Wufangzhai Industry Co., Ltd.