Financials Hunan Creator Information Technologies CO., LTD.

Equities

300730

CNE1000035P4

IT Services & Consulting

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-30 pm EDT 5-day change 1st Jan Change
9.07 CNY +3.30% Intraday chart for Hunan Creator Information Technologies CO., LTD. +3.54% -33.31%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,820 2,256 2,455 2,644 2,945 3,273
Enterprise Value (EV) 1 2,636 2,096 2,279 2,510 2,883 3,321
P/E ratio 81.1 x 62.1 x 77 x 69 x 123 x -20.3 x
Yield 0.34% 0.42% 0.39% 0.36% 0.12% -
Capitalization / Revenue 8.48 x 5.89 x 5.64 x 5.32 x 5.48 x 14 x
EV / Revenue 7.92 x 5.47 x 5.23 x 5.05 x 5.36 x 14.2 x
EV / EBITDA 62.7 x 48.2 x 62.9 x 83.8 x 131 x -18.4 x
EV / FCF -87 x -65.3 x 239 x -113 x -36.1 x -48.8 x
FCF Yield -1.15% -1.53% 0.42% -0.89% -2.77% -2.05%
Price to Book 6.97 x 5.23 x 5.38 x 5.33 x 5.56 x 8.79 x
Nbr of stocks (in thousands) 237,012 237,012 239,120 239,485 240,419 240,687
Reference price 2 11.90 9.520 10.27 11.04 12.25 13.60
Announcement Date 4/19/19 4/24/20 4/16/21 4/8/22 4/21/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 332.6 382.9 435.6 496.8 537.5 234
EBITDA 1 42.06 43.45 36.24 29.96 21.99 -180.5
EBIT 1 36.98 36.99 31.05 25.4 15.94 -186.8
Operating Margin 11.12% 9.66% 7.13% 5.11% 2.97% -79.85%
Earnings before Tax (EBT) 1 39.81 38.98 34.92 38.05 24.23 -180.7
Net income 1 35.11 35.91 32.44 38.55 24.78 -161.8
Net margin 10.56% 9.38% 7.45% 7.76% 4.61% -69.17%
EPS 2 0.1467 0.1533 0.1333 0.1600 0.1000 -0.6700
Free Cash Flow 1 -30.3 -32.09 9.546 -22.23 -79.91 -68.03
FCF margin -9.11% -8.38% 2.19% -4.48% -14.87% -29.08%
FCF Conversion (EBITDA) - - 26.34% - - -
FCF Conversion (Net income) - - 29.42% - - -
Dividend per Share 2 0.0400 0.0400 0.0400 0.0400 0.0150 -
Announcement Date 4/19/19 4/24/20 4/16/21 4/8/22 4/21/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 47.9
Net Cash position 1 185 161 176 134 62.2 -
Leverage (Debt/EBITDA) - - - - - -0.2651 x
Free Cash Flow 1 -30.3 -32.1 9.55 -22.2 -79.9 -68
ROE (net income / shareholders' equity) 8.81% 8.56% 7.11% 7.91% 4.56% -35.4%
ROA (Net income/ Total Assets) 3.78% 3.65% 2.85% 2.06% 1.14% -12.6%
Assets 1 928.3 983.5 1,140 1,873 2,165 1,283
Book Value Per Share 2 1.710 1.820 1.910 2.070 2.200 1.550
Cash Flow per Share 2 0.8600 0.7600 0.7800 0.7900 0.9400 0.8100
Capex 1 25.6 3.17 1.82 12 7.21 3.27
Capex / Sales 7.69% 0.83% 0.42% 2.41% 1.34% 1.4%
Announcement Date 4/19/19 4/24/20 4/16/21 4/8/22 4/21/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 300730 Stock
  4. Financials Hunan Creator Information Technologies CO., LTD.