SUNRESIN NEW MATERIALS CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 49.47 CNY | -1.36% |
|
-3.60% | -6.77% |
| Apr. 22 | Sunresin New Materials' Q1 Profit Rises 26%; Shares Plunge 9% | MT |
| Apr. 22 | Sunresin New Materials' 2023 Profit Jumps 33%; Shares Fall 7% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,543 | 9,548 | 21,616 | 23,155 | 26,796 | 24,961 | - | - |
| Enterprise Value (EV) 1 | 7,543 | 9,548 | 21,616 | 21,838 | 24,977 | 22,569 | 22,090 | 21,285 |
| P/E ratio | 29.2 x | 45.9 x | 69.3 x | 43.5 x | 37.6 x | 27.9 x | 19.9 x | 18.4 x |
| Yield | - | - | 0.44% | 0.92% | 1.07% | 1.35% | 1.69% | 1.93% |
| Capitalization / Revenue | 7.45 x | - | 18.1 x | 12.1 x | 10.8 x | 8.33 x | 6.14 x | 5.86 x |
| EV / Revenue | 7.45 x | - | 18.1 x | 11.4 x | 10 x | 7.54 x | 5.43 x | 5 x |
| EV / EBITDA | - | - | - | 30.5 x | 25.7 x | 20.2 x | 14.9 x | 13.3 x |
| EV / FCF | - | - | - | - | 49,023,278 x | - | - | - |
| FCF Yield | - | - | - | - | 0% | - | - | - |
| Price to Book | - | - | 10.5 x | 8.57 x | 8.22 x | 6.2 x | 4.77 x | 4.12 x |
| Nbr of stocks (in thousands) | 464,971 | 482,780 | 494,516 | 499,110 | 505,011 | 504,569 | - | - |
| Reference price 2 | 16.22 | 19.78 | 43.71 | 46.39 | 53.06 | 49.47 | 49.47 | 49.47 |
| Announcement Date | 2/28/20 | 4/27/21 | 3/9/22 | 3/12/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,012 | - | 1,195 | 1,920 | 2,489 | 2,995 | 4,067 | 4,258 |
| EBITDA 1 | - | - | - | 716.7 | 971.4 | 1,115 | 1,479 | 1,599 |
| EBIT 1 | - | - | 347 | 612.1 | 818.3 | 1,030 | 1,450 | 1,607 |
| Operating Margin | - | - | 29.04% | 31.88% | 32.88% | 34.39% | 35.64% | 37.73% |
| Earnings before Tax (EBT) 1 | - | - | 347 | 611.7 | 817.4 | 1,017 | 1,429 | 1,569 |
| Net income 1 | - | - | 310.9 | 537.5 | 717 | 893.7 | 1,251 | 1,359 |
| Net margin | - | - | 26.02% | 27.99% | 28.81% | 29.84% | 30.76% | 31.93% |
| EPS 2 | 0.5556 | 0.4311 | 0.6311 | 1.067 | 1.410 | 1.771 | 2.480 | 2.692 |
| Free Cash Flow | - | - | - | - | 509.5 | - | - | - |
| FCF margin | - | - | - | - | 20.47% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | 52.45% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | 71.06% | - | - | - |
| Dividend per Share 2 | - | - | 0.1911 | 0.4280 | 0.5680 | 0.6694 | 0.8366 | 0.9526 |
| Announcement Date | 2/28/20 | 4/27/21 | 3/9/22 | 3/12/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 421 | 424.5 | 742.7 | - | 506.6 | 569.2 | 912.2 | - | 719.2 | 719.2 | 807.4 |
| EBITDA | 167.4 | - | - | - | - | - | - | - | - | - | - |
| EBIT | 116.8 | 135.9 | 269 | - | 169.5 | 204.5 | 250 | - | - | - | - |
| Operating Margin | 27.74% | 32.02% | 36.22% | - | 33.45% | 35.93% | 27.41% | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 268.6 | - | 215.7 | 195.3 | 249.1 | - | - | - | - |
| Net income | - | - | 223.9 | - | 212.1 | 172.2 | 198.8 | - | - | - | - |
| Net margin | - | - | 30.14% | - | 41.87% | 30.25% | 21.8% | - | - | - | - |
| EPS 2 | 0.2373 | 0.2333 | 0.4400 | - | 0.2800 | 0.3400 | 0.3800 | 0.3300 | 0.3900 | 0.4200 | 0.4550 |
| Dividend per Share | - | - | 0.4280 | - | - | - | - | - | - | - | - |
| Announcement Date | 7/29/22 | 10/24/22 | 3/12/23 | 5/28/23 | 8/28/23 | 10/24/23 | 4/21/24 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 1,317 | 1,819 | 2,393 | 2,871 | 3,676 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | 509 | - | - | - |
| ROE (net income / shareholders' equity) | - | 16.5% | 22.6% | 23.1% | 24.1% | 25.7% | 24.4% |
| ROA (Net income/ Total Assets) | - | 11% | 14% | - | 15.3% | 16.1% | - |
| Assets 1 | - | 2,829 | 3,834 | - | 5,829 | 7,755 | - |
| Book Value Per Share 2 | - | 4.170 | 5.420 | 6.460 | 7.980 | 10.40 | 12.00 |
| Cash Flow per Share 2 | - | 0.7100 | 1.440 | 1.330 | 1.860 | 2.270 | 2.500 |
| Capex 1 | - | 140 | 80.7 | 160 | 138 | 243 | 155 |
| Capex / Sales | - | 11.68% | 4.2% | 6.42% | 4.61% | 5.98% | 3.65% |
| Announcement Date | 2/28/20 | 3/9/22 | 3/12/23 | 4/21/24 | - | - | - |
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
12
Last Close Price
49.47
CNY
Average target price
64.64
CNY
Spread / Average Target
+30.67%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.77% | 3.5B | |
| +2.92% | 49.79B | |
| +19.98% | 42.5B | |
| +22.97% | 26.45B | |
| +12.04% | 19.66B | |
| +0.75% | 17.18B | |
| -24.51% | 15.82B | |
| +3.42% | 15.56B | |
| -9.92% | 15.41B | |
| -18.80% | 13.67B |
- Stock Market
- Equities
- 300487 Stock
- Financials Sunresin New Materials Co.,Ltd