HARBIN SAYYAS WINDOWS CO., LTD. Financials Harbin Sayyas Windows Co., Ltd.
Equities
301227
CNE100005L19
Construction Supplies & Fixtures
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.1 CNY | +1.78% |
|
-1.26% | -7.28% |
| May. 08 | Sayyas Windows to Set Up Subsidiary for 50 Million Yuan | MT |
| Apr. 26 | Harbin Sayyas Windows Co., Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,915 | 2,566 | 2,306 | - | - |
| Enterprise Value (EV) 1 | 2,915 | 2,566 | 2,306 | 2,306 | 2,306 |
| P/E ratio | 22 x | 17.6 x | 13.6 x | 10.6 x | 9.03 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 3.29 x | 2.73 x | 1.65 x | 1.53 x | 1.14 x |
| EV / Revenue | 3.29 x | 2.73 x | 1.65 x | 1.53 x | 1.14 x |
| EV / EBITDA | 16.4 x | 11.7 x | 9.24 x | 7.01 x | 5.92 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 1.63 x | 1.39 x | 1.18 x | 1.08 x | 0.96 x |
| Nbr of stocks (in thousands) | 94,800 | 94,800 | 91,881 | - | - |
| Reference price 2 | 30.75 | 27.07 | 25.10 | 25.10 | 25.10 |
| Announcement Date | 4/24/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 887 | 939.6 | 1,396 | 1,509 | 2,019 |
| EBITDA 1 | 177.6 | 219 | 249.6 | 328.9 | 389.7 |
| EBIT 1 | 122.3 | 166.4 | 203.9 | 258.6 | 308.4 |
| Operating Margin | 13.79% | 17.71% | 14.61% | 17.14% | 15.27% |
| Earnings before Tax (EBT) 1 | 126.5 | 167.1 | 205.1 | 263.3 | 310.4 |
| Net income 1 | 107.9 | 146 | 174.3 | 224.4 | 263.8 |
| Net margin | 12.17% | 15.53% | 12.49% | 14.87% | 13.07% |
| EPS 2 | 1.400 | 1.540 | 1.840 | 2.367 | 2.780 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 4/24/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 9.67% | 8.08% | 8.66% | 10.2% | 10.6% |
| ROA (Net income/ Total Assets) | 6.01% | - | 7.1% | 7.7% | - |
| Assets 1 | 1,797 | - | 2,455 | 2,914 | - |
| Book Value Per Share 2 | 18.90 | 19.40 | 21.20 | 23.30 | 26.30 |
| Cash Flow per Share 2 | -0.2800 | 1.570 | 1.150 | 2.090 | 5.720 |
| Capex 1 | 28.6 | 161 | 48 | 47 | - |
| Capex / Sales | 3.22% | 17.17% | 3.44% | 3.11% | - |
| Announcement Date | 4/24/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
25.1
CNY
Average target price
38.26
CNY
Spread / Average Target
+52.43%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.28% | 319M | |
| +56.74% | 2.92B | |
| -22.88% | 1.25B | |
| +3.79% | 1.11B | |
| +24.25% | 795M | |
| +8.43% | 784M | |
| -22.36% | 561M | |
| +52.53% | 522M | |
| -20.27% | 324M | |
| +1.53% | 182M |
- Stock Market
- Equities
- 301227 Stock
- Financials Harbin Sayyas Windows Co., Ltd.