Stock 603214 SHANGHAI AIYINGSHI CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Aiyingshi Co.,Ltd

Equities

603214

CNE100002ZL5

Personal Products

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
13.12 CNY -2.09% Intraday chart for Shanghai Aiyingshi Co.,Ltd -2.60% -19.80%
Apr. 26 Shanghai Aiyingshi Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 02 Shanghai Aiyingshi 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 2026
Capitalization 1 4,225 3,221 2,958 2,541 2,299 1,818 - -
Enterprise Value (EV) 1 4,225 3,221 2,958 2,541 2,299 1,818 1,818 1,818
P/E ratio 38.3 x 27.6 x 40.9 x 29.6 x 21.8 x 15.6 x 14.3 x 13.1 x
Yield 1.19% 1.31% 0.94% 1.66% 2.14% 2.97% 3.2% 3.51%
Capitalization / Revenue 1.72 x 1.43 x 1.12 x 0.7 x 0.69 x 0.53 x 0.48 x 0.52 x
EV / Revenue 1.72 x 1.43 x 1.12 x 0.7 x 0.69 x 0.53 x 0.48 x 0.52 x
EV / EBITDA 17,239,234 x 14,132,972 x 18,083,196 x 12,739,712 x - - - -
EV / FCF - - -11,412,559 x - - - - -
FCF Yield - - -0% - - - - -
Price to Book 4.24 x 3.21 x 2.95 x 2.36 x 2.02 x 1.51 x 1.41 x 1.34 x
Nbr of stocks (in thousands) 140,503 140,428 139,138 140,517 140,517 138,540 - -
Reference price 2 30.07 22.94 21.26 18.08 16.36 13.12 13.12 13.12
Announcement Date 3/26/20 4/1/21 4/14/22 4/6/23 4/2/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,460 2,256 2,652 3,619 3,332 3,399 3,796 3,523
EBITDA 245.1 227.9 163.6 199.4 - - - -
EBIT 1 228.5 174.5 110.6 131 137.9 166 189 196
Operating Margin 9.29% 7.73% 4.17% 3.62% 4.14% 4.88% 4.98% 5.56%
Earnings before Tax (EBT) 1 227 171.2 111.1 128.4 143.4 171 190 201
Net income 1 154.2 116.6 73.48 85.95 104.7 116 128.5 139
Net margin 6.27% 5.17% 2.77% 2.37% 3.14% 3.41% 3.39% 3.95%
EPS 2 0.7857 0.8300 0.5200 0.6117 0.7500 0.8400 0.9200 1.000
Free Cash Flow - - -259.2 - - - - -
FCF margin - - -9.77% - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.3571 0.3000 0.2000 0.3000 0.3500 0.3900 0.4200 0.4600
Announcement Date 3/26/20 4/1/21 4/14/22 4/6/23 4/2/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - -259 - - - - -
ROE (net income / shareholders' equity) 16.3% 11.1% 7.12% 11.9% 14.9% 9.64% 9.94% 10.2%
ROA (Net income/ Total Assets) 10.1% 6.93% 2.59% 3.08% 3.96% 4.6% 4.9% 5.2%
Assets 1 1,522 1,683 2,837 2,787 2,643 2,522 2,622 2,673
Book Value Per Share 2 7.090 7.140 7.210 7.660 8.100 8.700 9.290 9.810
Cash Flow per Share 2 0.9000 1.400 -1.230 3.050 2.830 1.200 0.7700 1.310
Capex 1 77.6 71.9 84.9 52.2 27.2 45 40 35
Capex / Sales 3.15% 3.18% 3.2% 1.44% 0.82% 1.32% 1.05% 0.99%
Announcement Date 3/26/20 4/1/21 4/14/22 4/6/23 4/2/24 - - -
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 Shanghai Aiyingshi Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
13.12
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
SHANGHAI AIYINGSHI CO.,LTD Stock Shanghai Aiyingshi Co.,Ltd
-19.80% 251M
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+12.23% 388B
UNILEVER PLC Stock Unilever PLC
+10.21% 132B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+16.52% 76.2B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.82% 62.43B
ESTEE LAUDER Stock Estee Lauder
-9.10% 47.67B
KENVUE INC. Stock Kenvue Inc.
-10.82% 36.76B
BEIERSDORF Stock Beiersdorf
+5.49% 34.51B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+10.61% 15.35B
DABUR INDIA LIMITED Stock Dabur India Limited
-4.57% 11.3B
Other Personal Products
  1. Stock Market
  2. Equities
  3. 603214 Stock
  4. Financials Shanghai Aiyingshi Co.,Ltd