HANGZHOU HUAWANG NEW MATERIAL TECHNOLOGY CO.,LTD. Financials Hangzhou Huawang New Material Technology Co.,Ltd.
Equities
605377
CNE100005XR0
Paper Products
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.31 CNY | -0.43% |
|
+3.05% | +22.11% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,071 | 5,150 | 8,153 | 6,282 | 7,670 | - | - |
| Enterprise Value (EV) 1 | 4,071 | 5,150 | 8,153 | 4,360 | 5,799 | 5,929 | 5,972 |
| P/E ratio | 8.39 x | 11.4 x | 16.8 x | 11.1 x | 11.7 x | 9.82 x | 8.74 x |
| Yield | - | - | 2.12% | 5.76% | 5.92% | 5.69% | 8.45% |
| Capitalization / Revenue | - | 3.19 x | 2.37 x | 1.58 x | 1.69 x | 1.45 x | 1.24 x |
| EV / Revenue | - | 3.19 x | 2.37 x | 1.1 x | 1.27 x | 1.12 x | 0.97 x |
| EV / EBITDA | - | - | 13.1 x | 5.79 x | 7.07 x | 6.23 x | 5.46 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.02 x | 2.26 x | 1.58 x | 1.75 x | 1.56 x | 1.47 x |
| Nbr of stocks (in thousands) | 285,413 | 287,057 | 332,241 | 329,082 | 329,062 | - | - |
| Reference price 2 | 14.26 | 17.94 | 24.54 | 19.09 | 23.31 | 23.31 | 23.31 |
| Announcement Date | 4/15/21 | 3/8/22 | 3/7/23 | 4/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,612 | 3,436 | 3,976 | 4,550 | 5,298 | 6,172 |
| EBITDA 1 | - | - | 621.7 | 753.6 | 820.6 | 951.5 | 1,094 |
| EBIT 1 | - | 524.4 | 532.8 | 648.7 | 733.6 | 886.1 | 984.9 |
| Operating Margin | - | 32.53% | 15.51% | 16.32% | 16.12% | 16.72% | 15.96% |
| Earnings before Tax (EBT) 1 | - | 524.4 | 532.4 | 648.5 | 755.6 | 898.8 | 1,013 |
| Net income 1 | 260 | 448.6 | 467.3 | 566.1 | 664.4 | 789.5 | 886.8 |
| Net margin | - | 27.83% | 13.6% | 14.24% | 14.6% | 14.9% | 14.37% |
| EPS 2 | 1.700 | 1.570 | 1.460 | 1.720 | 1.999 | 2.374 | 2.668 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.5200 | 1.100 | 1.380 | 1.327 | 1.969 |
| Announcement Date | 4/15/21 | 3/8/22 | 3/7/23 | 4/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|
| Net sales | - | 1,123 | 991.9 | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | 173.9 | 207.5 | - | - | - | - | - |
| Operating Margin | - | 15.48% | 20.92% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | 173.9 | 207.5 | - | - | - | - | - |
| Net income 1 | 128.4 | 160.9 | 169.2 | 146.5 | 183.5 | 168.8 | - | - |
| Net margin | - | 14.33% | 17.06% | - | - | - | - | - |
| EPS 2 | 0.3900 | 0.4900 | 0.5100 | 0.4410 | 0.5524 | 0.5081 | - | - |
| Dividend per Share 2 | - | - | - | - | - | 1.360 | - | - |
| Announcement Date | 8/27/23 | 10/29/23 | 4/28/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 1,922 | 1,871 | 1,742 | 1,698 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 18.9% | 14.2% | 14.9% | 15.4% | 16.3% | 17.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | 10.5% | 10.5% | - |
| Assets 1 | - | - | - | - | 6,328 | 7,519 | - |
| Book Value Per Share 2 | - | 8.880 | 10.90 | 12.10 | 13.30 | 14.90 | 15.90 |
| Cash Flow per Share 2 | - | - | 1.620 | 1.320 | 2.380 | 2.550 | 2.140 |
| Capex 1 | - | - | 234 | 342 | 265 | 214 | 233 |
| Capex / Sales | - | - | 6.82% | 8.59% | 5.81% | 4.05% | 3.77% |
| Announcement Date | 4/15/21 | 3/8/22 | 3/7/23 | 4/28/24 | - | - | - |
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
7
Last Close Price
23.31
CNY
Average target price
27
CNY
Spread / Average Target
+15.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +22.11% | 1.07B | |
| +28.43% | 5.92B | |
| +36.92% | 2.74B | |
| +12.67% | 1.63B | |
| -6.75% | 1.57B | |
| -17.49% | 1.21B | |
| -5.48% | 1.02B | |
| -20.43% | 865M | |
| -12.74% | 820M | |
| +34.80% | 793M |
- Stock Market
- Equities
- 605377 Stock
- Financials Hangzhou Huawang New Material Technology Co.,Ltd.