GOODWILL E-HEALTH INFO CO., LTD. Financials Goodwill E-Health Info Co., Ltd.
Equities
688246
CNE1000055V0
Advanced Medical Equipment & Technology
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.71 CNY | -3.54% |
|
-0.25% | -29.05% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,041 | 4,041 | 4,626 | 3,286 | - | - |
| Enterprise Value (EV) 1 | 5,041 | 4,041 | 4,626 | 3,286 | 3,286 | 3,286 |
| P/E ratio | 79.5 x | 59.8 x | 101 x | 29.3 x | 18.4 x | 17.4 x |
| Yield | - | - | - | 1.27% | 1.6% | - |
| Capitalization / Revenue | - | 5.64 x | 6.58 x | 3.74 x | 2.37 x | 2.44 x |
| EV / Revenue | - | 5.64 x | 6.58 x | 3.74 x | 2.37 x | 2.44 x |
| EV / EBITDA | - | 113 x | 293 x | 32.2 x | 20.1 x | 2.71 x |
| EV / FCF | - | - | - | -309 x | -44.5 x | 92.4 x |
| FCF Yield | - | - | - | -0.32% | -2.25% | 1.08% |
| Price to Book | - | 2.23 x | 2.51 x | 1.69 x | 1.3 x | 1.45 x |
| Nbr of stocks (in thousands) | 137,878 | 137,878 | 138,428 | 138,572 | - | - |
| Reference price 2 | 36.56 | 29.31 | 33.42 | 23.71 | 23.71 | 23.71 |
| Announcement Date | 2/27/22 | 2/27/23 | 2/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 716.9 | 703.2 | 878 | 1,388 | 1,348 |
| EBITDA 1 | - | 35.85 | 15.77 | 102 | 163.5 | 1,211 |
| EBIT 1 | - | 27.1 | 6.434 | 90 | 196 | 188 |
| Operating Margin | - | 3.78% | 0.92% | 10.25% | 14.13% | 13.95% |
| Earnings before Tax (EBT) 1 | - | 27.37 | 6.431 | 90 | 196 | 188 |
| Net income 1 | 48.01 | 68.02 | 45.09 | 112 | 178.2 | 188 |
| Net margin | - | 9.49% | 6.41% | 12.76% | 12.85% | 13.95% |
| EPS 2 | 0.4600 | 0.4900 | 0.3300 | 0.8100 | 1.288 | 1.360 |
| Free Cash Flow 1 | - | - | - | -10.65 | -73.8 | 35.57 |
| FCF margin | - | - | - | -1.21% | -5.32% | 2.64% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 2.94% |
| FCF Conversion (Net income) | - | - | - | - | - | 18.92% |
| Dividend per Share 2 | - | - | - | 0.3000 | 0.3800 | - |
| Announcement Date | 2/27/22 | 2/27/23 | 2/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -10.7 | -73.8 | 35.6 |
| ROE (net income / shareholders' equity) | - | 3.84% | 2.47% | 6.03% | 7.23% | 8.3% |
| ROA (Net income/ Total Assets) | - | - | 1.73% | 4.2% | 4.6% | 5.2% |
| Assets 1 | - | - | 2,612 | 2,667 | 3,875 | 3,615 |
| Book Value Per Share 2 | - | 13.10 | 13.30 | 14.10 | 18.20 | 16.40 |
| Cash Flow per Share 2 | - | -1.880 | -1.030 | 0.3300 | 0.5800 | - |
| Capex 1 | - | 69.9 | 65.5 | 14.5 | 14.3 | 102 |
| Capex / Sales | - | 9.75% | 9.31% | 1.65% | 1.03% | 7.57% |
| Announcement Date | 2/27/22 | 2/27/23 | 2/25/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
23.71
CNY
Average target price
35.5
CNY
Spread / Average Target
+49.73%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.05% | 455M | |
| +5.85% | 32.93B | |
| +20.42% | 7.94B | |
| +30.81% | 4.19B | |
| -25.95% | 2.8B | |
| -19.96% | 1.38B | |
| -31.87% | 1.17B | |
| +8.02% | 966M | |
| -35.73% | 900M | |
| -25.74% | 839M |
- Stock Market
- Equities
- 688246 Stock
- Financials Goodwill E-Health Info Co., Ltd.
