Financials China Graphite Group Limited

Equities

2237

KYG2123S1093

Specialty Mining & Metals

Market Closed - Hong Kong S.E. 04:09:05 2024-06-07 am EDT 5-day change 1st Jan Change
0.49 HKD +1.03% Intraday chart for China Graphite Group Limited -2.00% -2.00%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 1,314 727.1
Enterprise Value (EV) 1 1,189 681.9
P/E ratio 14.4 x 34.2 x
Yield 1.7% -
Capitalization / Revenue 4.8 x 3.6 x
EV / Revenue 4.35 x 3.38 x
EV / EBITDA 10.1 x 16.9 x
EV / FCF -151,058,409 x -14,954,978 x
FCF Yield -0% -0%
Price to Book 2.92 x 1.62 x
Nbr of stocks (in thousands) 1,600,000 1,600,000
Reference price 2 0.8214 0.4545
Announcement Date 3/23/23 3/28/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 123.7 168.7 198.4 273.6 202
EBITDA 1 38.12 58.25 65.77 117.6 40.38
EBIT 1 31.55 48.91 53.75 99.17 21.11
Operating Margin 25.5% 28.98% 27.1% 36.25% 10.45%
Earnings before Tax (EBT) 1 31.72 48.44 60.84 93.95 24.07
Net income 1 24.55 36.88 53.32 78.98 21.32
Net margin 19.84% 21.86% 26.88% 28.87% 10.55%
EPS - - 0.0444 0.0570 0.0133
Free Cash Flow - -4.792 23.11 -7.87 -45.6
FCF margin - -2.84% 11.65% -2.88% -22.57%
FCF Conversion (EBITDA) - - 35.13% - -
FCF Conversion (Net income) - - 43.33% - -
Dividend per Share - - - 0.0140 -
Announcement Date 6/29/22 6/29/22 6/29/22 3/23/23 3/28/24
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 92.8 93.3 50.7 - -
Net Cash position 1 - - - 125 45.2
Leverage (Debt/EBITDA) 2.435 x 1.602 x 0.7712 x - -
Free Cash Flow - -4.79 23.1 -7.87 -45.6
ROE (net income / shareholders' equity) - 29.2% 30.4% 24.2% 4.74%
ROA (Net income/ Total Assets) - 11.1% 10.4% 14.3% 2.39%
Assets 1 - 333.4 510.4 551 893.8
Book Value Per Share - - 0.1700 0.2800 0.2800
Cash Flow per Share - - 0.0300 0.0700 0.0700
Capex 1 28.1 22.1 26.5 63.1 52.3
Capex / Sales 22.72% 13.12% 13.35% 23.07% 25.9%
Announcement Date 6/29/22 6/29/22 6/29/22 3/23/23 3/28/24
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 2237 Stock
  4. Financials China Graphite Group Limited