Stock 603195 GONGNIU GROUP CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gongniu Group Co.,Ltd.

Equities

603195

CNE100003RL0

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
119.5 CNY +1.18% Intraday chart for Gongniu Group Co.,Ltd. +2.58% +24.95%
Apr. 25 Gongniu Group Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Gongniu Group Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 123,300 100,578 86,110 85,276 106,548 - -
Enterprise Value (EV) 1 123,300 100,578 82,353 81,527 101,538 100,302 98,888
P/E ratio 52.8 x 35.7 x 27 x 21.9 x 23.5 x 20.8 x 18.1 x
Yield 0.97% 1.43% 2.3% 3.24% 2.7% 3.15% 3.4%
Capitalization / Revenue 12.3 x 8.1 x 6.12 x 5.43 x 5.93 x 5.23 x 4.61 x
EV / Revenue 12.3 x 8.1 x 5.85 x 5.19 x 5.65 x 4.92 x 4.28 x
EV / EBITDA 40.6 x 25.9 x 20.3 x 16.3 x 18.3 x 15.8 x 13.7 x
EV / FCF 40.8 x 39.3 x 40.3 x 19.5 x 28.2 x 22.1 x 15.4 x
FCF Yield 2.45% 2.55% 2.48% 5.12% 3.55% 4.52% 6.48%
Price to Book 13.5 x 9.35 x 6.95 x 5.9 x 6.54 x 5.86 x 5.13 x
Nbr of stocks (in thousands) 888,908 889,747 889,595 891,541 891,541 - -
Reference price 2 138.7 113.0 96.80 95.65 119.5 119.5 119.5
Announcement Date 4/28/21 3/11/22 4/9/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,040 10,051 12,422 14,081 15,695 17,968 20,387 23,122
EBITDA 1 2,965 3,037 3,881 4,065 4,997 5,543 6,340 7,220
EBIT 1 2,769 2,803 3,676 3,814 4,727 5,286 6,041 6,969
Operating Margin 27.58% 27.88% 29.59% 27.09% 30.12% 29.42% 29.63% 30.14%
Earnings before Tax (EBT) 1 2,695 2,755 3,352 3,754 4,536 5,326 6,023 6,936
Net income 1 2,304 2,313 2,813 3,189 3,870 4,522 5,118 5,891
Net margin 22.94% 23.02% 22.65% 22.64% 24.66% 25.17% 25.1% 25.48%
EPS 2 2.595 2.628 3.169 3.581 4.360 5.078 5.744 6.613
Free Cash Flow 1 - 3,021 2,561 2,043 4,175 3,603 4,531 6,407
FCF margin - 30.05% 20.62% 14.51% 26.6% 20.05% 22.23% 27.71%
FCF Conversion (EBITDA) - 99.47% 66% 50.25% 83.55% 65% 71.46% 88.74%
FCF Conversion (Net income) - 130.57% 91.05% 64.06% 107.87% 79.68% 88.54% 108.77%
Dividend per Share 2 - 1.351 1.622 2.230 3.100 3.233 3.768 4.059
Announcement Date 4/26/20 4/28/21 3/11/22 4/9/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,109 5,820 3,410 - 3,760 6,838 3,636 3,607 3,334 4,258 4,014 4,088 3,803 4,722 4,625 4,772 - -
EBITDA 1 - - - - - - - - - - - - - 1,415 1,415 1,464 - -
EBIT 1 - - - - 1,037 - 1,007 999.4 879.8 1,300 1,253 1,294 1,117 1,286 1,286 1,335 - -
Operating Margin - - - - 27.58% - 27.69% 27.71% 26.39% 30.53% 31.22% 31.66% 29.37% 27.23% 27.8% 27.98% - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - - -
Net income 1 803.7 1,421 606.7 641.4 866.4 1,508 853.6 - - 1,086 991.3 1,057 929.3 1,178 1,178 1,224 - -
Net margin 19.56% 24.42% 17.79% - 23.04% 22.05% 23.48% - - 25.5% 24.69% 25.85% 24.44% 24.95% 25.48% 25.64% - -
EPS 2 - - - 0.7230 0.9730 - 0.9595 0.9257 - 0.8300 1.120 1.190 1.050 1.284 1.301 1.504 1.140 1.440
Dividend per Share 2 - - - - - - - - - - - - - - - 3.558 - -
Announcement Date 8/17/20 8/17/22 3/11/22 4/26/22 8/17/22 8/17/22 10/27/22 4/9/23 4/27/23 8/17/23 10/26/23 4/25/24 4/25/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 3,758 3,748 5,010 6,246 7,660
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 3,021 2,561 2,043 4,175 3,603 4,531 6,407
ROE (net income / shareholders' equity) 52.4% 26.9% 28.3% 27.9% 29.2% 28.6% 29% 29.7%
ROA (Net income/ Total Assets) 36.6% 23.3% 18.9% - - 21.2% 21.6% 22.8%
Assets 1 6,290 9,927 14,913 - - 21,330 23,692 25,836
Book Value Per Share 2 6.950 10.30 12.10 13.90 16.20 18.30 20.40 23.30
Cash Flow per Share 2 2.880 3.870 3.390 3.440 5.410 2.910 5.900 6.160
Capex 1 449 417 453 1,015 653 557 511 574
Capex / Sales 4.47% 4.15% 3.65% 7.21% 4.16% 3.1% 2.5% 2.48%
Announcement Date 4/26/20 4/28/21 3/11/22 4/9/23 4/25/24 - - -
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

Ratings for Gongniu Group Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
119.5 CNY
Average target price
133.6 CNY
Spread / Average Target
+11.79%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
GONGNIU GROUP CO.,LTD. Stock Gongniu Group Co.,Ltd.
+24.95% 14.72B
SIEMENS AG Stock Siemens AG
+4.53% 147B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+18.99% 128B
EATON CORPORATION PLC Stock Eaton Corporation plc
+33.09% 126B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+9.46% 60.83B
AMETEK, INC. Stock AMETEK, Inc.
+1.01% 37.77B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+93.59% 34.5B
WEG S.A. Stock WEG S.A.
+5.04% 31.89B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-11.73% 30.94B
LEGRAND Stock Legrand
+1.32% 27.32B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 603195 Stock
  4. Financials Gongniu Group Co.,Ltd.