Stock 300113 HANGZHOU SHUNWANG TECHNOLOGY CO,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hangzhou Shunwang Technology Co,Ltd

Equities

300113

CNE100000SZ4

Internet Services

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
11.35 CNY +7.08% Intraday chart for Hangzhou Shunwang Technology Co,Ltd +9.87% -18.93%
Apr. 25 Hangzhou Shunwang Technology Co,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 22 Hangzhou Shunwang Technology Co,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 17,365 11,593 10,980 6,972 9,502 7,703 -
Enterprise Value (EV) 1 15,722 10,721 9,706 5,751 8,128 6,447 6,423
P/E ratio 198 x 132 x 181 x -17.4 x 56 x 46.1 x 38 x
Yield 0.74% 0.47% 0.43% 0.67% 0.57% 1.06% 1.84%
Capitalization / Revenue 11 x 11.1 x 9.61 x 6.2 x 6.63 x 4.41 x 3.72 x
EV / Revenue 10 x 10.3 x 8.5 x 5.12 x 5.67 x 3.69 x 3.1 x
EV / EBITDA 85.7 x 51.9 x 62.5 x -17.4 x 31.7 x 22.6 x 16.6 x
EV / FCF 67,503,134 x - - - - - -
FCF Yield 0% - - - - - -
Price to Book 6.97 x 4.88 x 4.65 x 3.82 x 4.82 x 3.84 x 3.85 x
Nbr of stocks (in thousands) 675,955 675,955 673,209 669,786 678,715 678,715 -
Reference price 2 25.69 17.15 16.31 10.41 14.00 11.35 11.35
Announcement Date 2/27/20 4/25/21 4/27/22 4/21/23 4/22/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,572 1,044 1,142 1,124 1,433 1,745 2,069
EBITDA 1 183.4 206.6 155.3 -330.3 256 284.8 386
EBIT 1 156.2 170.2 117.3 -372.3 217 261.5 354.4
Operating Margin 9.93% 16.3% 10.28% -33.13% 15.14% 14.98% 17.13%
Earnings before Tax (EBT) 1 176.4 159.7 116.6 -372.2 216.4 242 -
Net income 1 85.25 90.89 61.17 -405.9 169.5 171 -
Net margin 5.42% 8.71% 5.36% -36.12% 11.83% 9.8% -
EPS 2 0.1300 0.1300 0.0900 -0.6000 0.2500 0.2461 0.2986
Free Cash Flow 232.9 - - - - - -
FCF margin 14.81% - - - - - -
FCF Conversion (EBITDA) 126.96% - - - - - -
FCF Conversion (Net income) 273.2% - - - - - -
Dividend per Share 2 0.1900 0.0800 0.0700 0.0700 0.0800 0.1198 0.2090
Announcement Date 2/27/20 4/25/21 4/27/22 4/21/23 4/22/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 S1 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 268.7 244.7 513.4 364.4 316.8 427.3 324.4
EBITDA - - - - - - -
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income 31.33 15.44 46.78 40.99 20.95 95.33 -
Net margin 11.66% 6.31% 9.11% 11.25% 6.61% 22.31% -
EPS - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 4/27/22 8/26/22 8/26/22 4/27/23 8/27/23 10/25/23 4/22/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 1,644 872 1,274 1,221 1,374 1,256 1,280
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 233 - - - - - -
ROE (net income / shareholders' equity) 3.25% 3.63% 2.51% -18.8% 8.72% 8.44% 10.3%
ROA (Net income/ Total Assets) 2.33% 2.85% 2.07% -15.4% - 6.5% -
Assets 1 3,667 3,193 2,960 2,640 - 2,631 -
Book Value Per Share 2 3.680 3.510 3.510 2.730 2.910 2.950 2.950
Cash Flow per Share 2 0.4000 -0.0400 0.3900 0.1200 0.4200 0.3100 0.3300
Capex 1 43.9 59.2 43.8 79.1 73.8 98 95
Capex / Sales 2.79% 5.67% 3.83% 7.04% 5.15% 5.62% 4.59%
Announcement Date 2/27/20 4/25/21 4/27/22 4/21/23 4/22/24 - -
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 Hangzhou Shunwang Technology Co,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
11.35 CNY
Average target price
8.6 CNY
Spread / Average Target
-24.23%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
HANGZHOU SHUNWANG TECHNOLOGY CO,LTD Stock Hangzhou Shunwang Technology Co,Ltd
-18.93% 1.06B
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+12.15% 144B
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 34.11B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 300113 Stock
  4. Financials Hangzhou Shunwang Technology Co,Ltd