SHANGHAI CHICMAX COSMETIC CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.75 HKD | +6.41% |
|
+19.54% | +110.58% |
| Apr. 26 | Chicmax Cosmetic More Than Triples Profit in 2023 | MT |
| Mar. 21 | Shanghai Chicmax Cosmetic Co., Ltd. Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 28 June 2024 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 11,920 | 20,148 | 20,148 | - |
| Enterprise Value (EV) 1 | 11,440 | 8,872 | 19,891 | 19,472 |
| P/E ratio | 73.2 x | 20.4 x | 24.5 x | 18.8 x |
| Yield | 0.83% | 3.17% | 2.75% | 3.52% |
| Capitalization / Revenue | 4.46 x | 2.24 x | 2.95 x | 2.36 x |
| EV / Revenue | 4.28 x | 2.12 x | 2.91 x | 2.28 x |
| EV / EBITDA | 42.7 x | 16.3 x | 18.8 x | 14.6 x |
| EV / FCF | -487 x | 13.5 x | 154 x | 18.1 x |
| FCF Yield | -0.21% | 7.41% | 0.65% | 5.51% |
| Price to Book | 6.35 x | 4.68 x | 8.06 x | 6.21 x |
| Nbr of stocks (in thousands) | 396,958 | 397,958 | 397,958 | - |
| Reference price 2 | 30.03 | 50.63 | 50.63 | 50.63 |
| Announcement Date | 3/30/23 | 3/21/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 2,675 | 4,191 | 6,824 | 8,542 |
| EBITDA 1 | - | 267.6 | 543.1 | 1,060 | 1,332 |
| EBIT 1 | - | 174.7 | 443.7 | 904.8 | 1,158 |
| Operating Margin | - | 6.53% | 10.59% | 13.26% | 13.55% |
| Earnings before Tax (EBT) 1 | - | 154.2 | 559.2 | 959.6 | 1,242 |
| Net income 1 | 338.9 | 147.1 | 461.1 | 823.4 | 1,073 |
| Net margin | - | 5.5% | 11% | 12.07% | 12.57% |
| EPS 2 | 0.9400 | 0.4100 | 1.160 | 2.069 | 2.698 |
| Free Cash Flow 1 | - | -23.51 | 657.8 | 129 | 1,074 |
| FCF margin | - | -0.88% | 15.7% | 1.89% | 12.57% |
| FCF Conversion (EBITDA) | - | - | 121.12% | 12.17% | 80.57% |
| FCF Conversion (Net income) | - | - | 142.66% | 15.67% | 100.01% |
| Dividend per Share 2 | - | 0.2500 | 0.7500 | 1.393 | 1.784 |
| Announcement Date | 12/11/22 | 3/30/23 | 3/21/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | 480 | 532 | 256 | 676 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | -23.5 | 658 | 129 | 1,074 |
| ROE (net income / shareholders' equity) | - | 10.3% | 24.8% | 34.4% | 36% |
| ROA (Net income/ Total Assets) | - | 5.1% | 14.7% | 21.6% | 22.6% |
| Assets 1 | - | 2,884 | 3,137 | 3,807 | 4,742 |
| Book Value Per Share 2 | - | 4.730 | 5.050 | 6.280 | 8.150 |
| Cash Flow per Share 2 | - | 0.1000 | 1.880 | 1.200 | 4.160 |
| Capex 1 | - | 60.1 | 88.4 | 164 | 90.6 |
| Capex / Sales | - | 2.25% | 2.11% | 2.41% | 1.06% |
| Announcement Date | 12/11/22 | 3/30/23 | 3/21/24 | - | - |
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
50.63
CNY
Average target price
53.44
CNY
Spread / Average Target
+5.56%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +110.58% | 2.79B | |
| +0.62% | 261B | |
| +19.64% | 20.69B | |
| 0.00% | 18.4B | |
| +6.07% | 11.56B | |
| -10.06% | 9.69B | |
| +17.79% | 7.66B | |
| +14.08% | 6.19B | |
| +2.13% | 4.62B | |
| -15.27% | 3.91B |
- Stock Market
- Equities
- 2145 Stock
- Financials Shanghai Chicmax Cosmetic Co., Ltd.