Stock 6966 CHINA WAN TONG YUAN (HOLDINGS) LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Wan Tong Yuan (Holdings) Limited

Equities

6966

KYG215AA1032

Personal Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.48 HKD 0.00% Intraday chart for China Wan Tong Yuan (Holdings) Limited 0.00% -35.14%
Apr. 26 China Wan Tong Yuan Logs Lower 2023 Profit Despite Higher Revenue MT
Mar. 27 China Wan Tong Yuan Limited Proposes Final Dividend for the Year Ended December 31, 2023, Payable on July 11, 2024 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 233.2 237.1 281.5 496.6 342.2 468.1
Enterprise Value (EV) 1 151.5 45.67 92.23 299.6 257.8 257.8
P/E ratio 26.7 x 8.39 x 12 x 28.3 x 18.9 x 21.2 x
Yield - - - - - -
Capitalization / Revenue 6.04 x 5.46 x 4.44 x 12.8 x 7.79 x 10.2 x
EV / Revenue 3.92 x 1.05 x 1.46 x 7.7 x 5.87 x 5.64 x
EV / EBITDA 6.26 x 1.76 x 3.27 x 16.3 x 11.7 x 14 x
EV / FCF 9.6 x 2.31 x -6.39 x 46.7 x -2.7 x 2.91 x
FCF Yield 10.4% 43.3% -15.7% 2.14% -37.1% 34.3%
Price to Book 2.64 x 1.84 x 1.85 x 2.92 x 1.82 x 2.23 x
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Reference price 2 0.2332 0.2371 0.2815 0.4966 0.3422 0.4681
Announcement Date 3/28/18 3/22/19 4/20/20 4/15/21 4/26/22 4/27/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 38.62 43.38 63.38 38.89 43.95 45.74
EBITDA 1 24.19 25.9 28.22 18.42 22.04 18.47
EBIT 1 23.73 25.06 27.24 17.3 20.77 17.07
Operating Margin 61.45% 57.75% 42.99% 44.5% 47.25% 37.32%
Earnings before Tax (EBT) 1 13.9 35.3 33.32 25.22 24.91 28.52
Net income 1 7.123 28.25 23.55 17.54 18.14 22.03
Net margin 18.45% 65.11% 37.16% 45.1% 41.28% 48.17%
EPS 2 0.008731 0.0282 0.0236 0.0175 0.0181 0.0220
Free Cash Flow 1 15.77 19.76 -14.44 6.408 -95.61 88.47
FCF margin 40.85% 45.54% -22.78% 16.48% -217.54% 193.44%
FCF Conversion (EBITDA) 65.2% 76.27% - 34.79% - 479.04%
FCF Conversion (Net income) 221.46% 69.94% - 36.53% - 401.61%
Dividend per Share - - - - - -
Announcement Date 3/28/18 3/22/19 4/20/20 4/15/21 4/26/22 4/27/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 81.7 191 189 197 84.4 210
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 15.8 19.8 -14.4 6.41 -95.6 88.5
ROE (net income / shareholders' equity) 9.92% 26% 16.7% 10.9% 10.1% 11.1%
ROA (Net income/ Total Assets) 9.51% 7.89% 7.46% 4.43% 4.87% 3.67%
Assets 1 74.89 358.1 315.6 396.3 372.1 600.3
Book Value Per Share 2 0.0900 0.1300 0.1500 0.1700 0.1900 0.2100
Cash Flow per Share 2 0.0800 0.1900 0.1900 0.2000 0.0800 0.2100
Capex 1 0.6 1.55 0.4 1.05 3.39 1.36
Capex / Sales 1.54% 3.56% 0.62% 2.7% 7.7% 2.97%
Announcement Date 3/28/18 3/22/19 4/20/20 4/15/21 4/26/22 4/27/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Funeral Services

1st Jan change Capi.
CHINA WAN TONG YUAN (HOLDINGS) LIMITED Stock China Wan Tong Yuan (Holdings) Limited
-35.14% 61.32M
FU SHOU YUAN INTERNATIONAL GROUP LIMITED Stock Fu Shou Yuan International Group Limited
-0.94% 1.52B
LUNGYEN LIFE SERVICE CORPORATION Stock Lungyen Life Service Corporation
+5.97% 549M
PROPEL FUNERAL PARTNERS LIMITED Stock Propel Funeral Partners Limited
+3.10% 478M
PARK LAWN CORPORATION Stock Park Lawn Corporation
-15.30% 415M
CARRIAGE SERVICES, INC. Stock Carriage Services, Inc.
-0.36% 378M
DIGNITY GROUP HOLDINGS LIMITED Stock DIGNITY GROUP HOLDINGS LIMITED
-.--% 344M
SAN HOLDINGS, INC. Stock SAN Holdings, Inc.
-2.34% 141M
HEIAN CEREMONY SERVICE CO.,LTD. Stock Heian Ceremony Service Co.,Ltd.
+11.69% 67.24M
KIZUNA HOLDINGS CORP. Stock KIZUNA HOLDINGS Corp.
-2.88% 66.7M
Funeral Services
  1. Stock Market
  2. Equities
  3. 6966 Stock
  4. Financials China Wan Tong Yuan (Holdings) Limited