CHINA BOTON GROUP COMPANY LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.5 HKD | -0.79% |
|
+2.04% | +115.52% |
| Apr. 17 | China Boton Unit Gets Land Resumption Proposal from Government Authority in Shenzhen | MT |
| Mar. 25 | China Boton Group's Attributable Profit Jumps in 2023 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,089 | 1,546 | 3,654 | 2,643 | 1,139 | 2,503 | - | - |
| Enterprise Value (EV) 1 | 1,089 | 1,546 | 3,654 | 2,643 | 1,139 | 2,503 | 2,503 | 2,503 |
| P/E ratio | - | - | - | 61.2 x | 7.53 x | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.66 x | - | 1.6 x | - | - | 0.1 x | 0.09 x | 0.08 x |
| EV / Revenue | 0.66 x | - | 1.6 x | - | - | 0.1 x | 0.09 x | 0.08 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 0.42 x | 0.52 x | 1.25 x | - | - | - | - | - |
| Nbr of stocks (in thousands) | 896,275 | 1,080,512 | 1,080,512 | 1,080,512 | 1,080,512 | 1,080,512 | - | - |
| Reference price 2 | 1.215 | 1.431 | 3.381 | 2.446 | 1.054 | 2.316 | 2.316 | 2.316 |
| Announcement Date | 3/20/20 | 3/26/21 | 3/27/22 | 3/23/23 | 3/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,641 | - | 2,286 | - | - | 25,200 | 27,600 | 30,700 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | 326.6 | - | 360 | - | - | - | - | - |
| Operating Margin | 19.9% | - | 15.75% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | - | - | 48.32 | 146.4 | - | - | - |
| Net margin | - | - | - | - | - | - | - | - |
| EPS | - | - | - | 0.0400 | 0.1400 | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/20/20 | 3/26/21 | 3/27/22 | 3/23/23 | 3/22/24 | - | - | - |
1CNY in Million
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) | 4.67% | 4.38% | 6.51% | - | - | - | - | - |
| ROA (Net income/ Total Assets) | 4.02% | - | 3.11% | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share | 2.930 | 2.750 | 2.700 | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex | 283 | - | 111 | - | - | - | - | - |
| Capex / Sales | 17.21% | - | 4.86% | - | - | - | - | - |
| Announcement Date | 3/20/20 | 3/26/21 | 3/27/22 | 3/23/23 | 3/22/24 | - | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.5
Average target price
-
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +115.52% | 346M | |
| +12.23% | 388B | |
| +10.21% | 132B | |
| +16.52% | 76.2B | |
| -16.82% | 62.43B | |
| -9.10% | 47.67B | |
| -10.82% | 36.76B | |
| +5.49% | 34.51B | |
| +9.88% | 17.86B | |
| +10.61% | 15.35B |
- Stock Market
- Equities
- 3318 Stock
- Financials China Boton Group Company Limited
