SHAANXI HUAQIN TECHNOLOGY INDUSTRY CO.,LTD. Financials Shaanxi Huaqin Technology Industry Co.,Ltd.
Equities
688281
CNE1000059Z3
Commodity Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 130 CNY | -4.17% |
|
-5.89% | -4.19% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 26,600 | 18,866 | 18,076 | - | - |
| Enterprise Value (EV) 1 | 26,600 | 18,866 | 18,076 | 18,076 | 18,076 |
| P/E ratio | 74.8 x | 56.3 x | 32.6 x | 24.3 x | 21.4 x |
| Yield | 0.13% | 0.25% | 0.22% | 0.3% | 0.37% |
| Capitalization / Revenue | 39.6 x | 20.6 x | 14.7 x | 10.3 x | 8.75 x |
| EV / Revenue | 39.6 x | 20.6 x | 14.7 x | 10.3 x | 8.75 x |
| EV / EBITDA | 69.2 x | 66 x | 31.6 x | 21.2 x | 18.3 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 6.99 x | 4.49 x | 3.87 x | 3.33 x | 2.96 x |
| Nbr of stocks (in thousands) | 139,067 | 139,067 | 139,067 | - | - |
| Reference price 2 | 191.3 | 135.7 | 130.0 | 130.0 | 130.0 |
| Announcement Date | 2/26/23 | 1/31/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 672.4 | 917.5 | 1,226 | 1,761 | 2,067 |
| EBITDA 1 | - | 384.1 | 285.7 | 572.7 | 851.1 | 988.8 |
| EBIT 1 | - | 373.9 | 265.3 | 559 | 835.1 | 953.7 |
| Operating Margin | - | 55.61% | 28.91% | 45.59% | 47.41% | 46.15% |
| Earnings before Tax (EBT) 1 | - | 377.9 | 270.3 | 559.1 | 834.3 | 953.6 |
| Net income 1 | 233.2 | 333.4 | 335 | 504 | 742.9 | 846.5 |
| Net margin | - | 49.59% | 36.52% | 41.1% | 42.18% | 40.96% |
| EPS 2 | 2.234 | 2.557 | 2.410 | 3.991 | 5.342 | 6.088 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.2416 | 0.3400 | 0.2800 | 0.3950 | 0.4850 |
| Announcement Date | 2/15/22 | 2/26/23 | 1/31/24 | - | - | - |
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 | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 11.5% | 8.39% | 10.7% | 13.6% | 13.7% |
| ROA (Net income/ Total Assets) | - | 13.4% | - | 9.43% | 12.4% | 12.2% |
| Assets 1 | - | 2,494 | - | 5,347 | 6,016 | 6,927 |
| Book Value Per Share 2 | - | 27.40 | 30.20 | 33.60 | 39.10 | 43.90 |
| Cash Flow per Share 2 | - | 1.290 | 0.5400 | 3.560 | 3.820 | 4.280 |
| Capex 1 | - | 332 | 462 | 241 | 195 | 253 |
| Capex / Sales | - | 49.35% | 50.33% | 19.67% | 11.06% | 12.24% |
| Announcement Date | 2/15/22 | 2/26/23 | 1/31/24 | - | - | - |
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
130
CNY
Average target price
166.2
CNY
Spread / Average Target
+27.85%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.19% | 2.5B | |
| +3.85% | 105B | |
| -6.59% | 62.84B | |
| +72.86% | 49.15B | |
| +15.33% | 38.45B | |
| +5.32% | 32.61B | |
| +14.73% | 20.65B | |
| +12.59% | 16.81B | |
| +18.15% | 15.14B | |
| +3.29% | 14.14B |
- Stock Market
- Equities
- 688281 Stock
- Financials Shaanxi Huaqin Technology Industry Co.,Ltd.
