Financials Zhongman Petroleum and Natural Gas Group Corp.,Ltd.

Equities

603619

CNE100002TK0

Oil Related Services and Equipment

End-of-day quote Shanghai S.E. 23:00:00 14/05/2024 BST 5-day change 1st Jan Change
25.36 CNY -3.87% Intraday chart for Zhongman Petroleum and Natural Gas Group Corp.,Ltd. +2.13% +36.93%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,576 3,640 5,996 7,172 7,307 10,006 - -
Enterprise Value (EV) 1 5,576 3,640 5,996 7,172 7,307 10,006 10,006 10,006
P/E ratio 349 x -7.46 x 88.2 x 14.2 x 9.08 x 7.9 x 6.71 x 5.06 x
Yield - - - 1.39% 3.35% 2.21% 2.64% -
Capitalization / Revenue 2.26 x - 3.42 x 2.34 x 1.96 x 2.1 x 1.63 x 1.26 x
EV / Revenue 2.26 x - 3.42 x 2.34 x 1.96 x 2.1 x 1.63 x 1.26 x
EV / EBITDA - - 14.1 x 5.93 x 4.9 x 5.03 x 3.64 x 3.3 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.36 x - 3.04 x 3.12 x 2.82 x 4.66 x 2.58 x 3.04 x
Nbr of stocks (in thousands) 400,000 400,000 400,000 400,000 394,542 394,542 - -
Reference price 2 13.94 9.100 14.99 17.93 18.52 25.36 25.36 25.36
Announcement Date 29/04/20 28/04/21 21/04/22 19/04/23 30/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,463 - 1,754 3,065 3,732 4,774 6,147 7,936
EBITDA 1 - - 424.4 1,210 1,490 1,990 2,745 3,033
EBIT 1 109.9 - 120.6 698.2 1,028 1,514 2,086 2,557
Operating Margin 4.46% - 6.88% 22.78% 27.54% 31.72% 33.93% 32.22%
Earnings before Tax (EBT) 1 114.2 - 118.1 686.8 1,021 1,514 2,086 2,557
Net income 1 17.22 -486.1 66.14 503.3 809.9 1,283 1,513 2,003
Net margin 0.7% - 3.77% 16.42% 21.7% 26.87% 24.61% 25.24%
EPS 2 0.0400 -1.220 0.1700 1.260 2.040 3.210 3.780 5.010
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - 0.2500 0.6200 0.5600 0.6700 -
Announcement Date 29/04/20 28/04/21 21/04/22 19/04/23 30/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

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) 0.73% - 3.42% 22.9% 29.2% 59% 43.9% 60%
ROA (Net income/ Total Assets) 0.35% - - 7.04% - 10% 9.98% -
Assets 1 4,866 - - 7,155 - 12,775 15,161 -
Book Value Per Share 2 5.910 - 4.930 5.750 6.570 5.440 9.830 8.350
Cash Flow per Share 2 0.7400 - 1.290 1.500 3.960 4.930 5.600 5.460
Capex 1 471 - 548 847 1,249 1,155 1,193 -
Capex / Sales 19.12% - 31.25% 27.65% 33.48% 24.2% 19.41% -
Announcement Date 29/04/20 28/04/21 21/04/22 19/04/23 30/04/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
25.36
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603619 Stock
  4. Financials Zhongman Petroleum and Natural Gas Group Corp.,Ltd.