KINGNET NETWORK CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.39 CNY | -0.48% |
|
-4.50% | -6.98% |
| May. 29 | Kingnet Network Co., Ltd. Announces Cash Dividend for A Shares, Payable June 5, 2024 | CI |
| May. 23 | Kingnet Network Co., Ltd. Approves Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,549 | 10,108 | 12,261 | 13,826 | 23,798 | 21,970 | - | - |
| Enterprise Value (EV) 1 | 5,549 | 10,108 | 12,261 | 13,826 | 21,004 | 17,836 | 15,899 | 13,681 |
| P/E ratio | -3 x | 52.2 x | 21.6 x | 13.4 x | 16.2 x | 12 x | 10.3 x | 8.74 x |
| Yield | - | - | - | - | 0.9% | 2.31% | 2.67% | 3.95% |
| Capitalization / Revenue | - | 6.55 x | 5.16 x | 3.71 x | 5.54 x | 4.04 x | 3.43 x | 3.05 x |
| EV / Revenue | - | 6.55 x | 5.16 x | 3.71 x | 4.89 x | 3.28 x | 2.49 x | 1.9 x |
| EV / EBITDA | - | 37.8 x | 14.3 x | 9.9 x | 11.7 x | 8.84 x | 6.69 x | 4.98 x |
| EV / FCF | - | - | - | 10.2 x | - | 10.8 x | 8.67 x | 6.72 x |
| FCF Yield | - | - | - | 9.78% | - | 9.25% | 11.5% | 14.9% |
| Price to Book | - | 3.51 x | 3.68 x | 3.16 x | 4.59 x | 3.16 x | 2.28 x | 1.92 x |
| Nbr of stocks (in thousands) | 2,150,588 | 2,150,588 | 2,106,755 | 2,107,680 | 2,130,570 | 2,114,496 | - | - |
| Reference price 2 | 2.580 | 4.700 | 5.820 | 6.560 | 11.17 | 10.39 | 10.39 | 10.39 |
| Announcement Date | 2/28/20 | 4/13/21 | 4/28/22 | 4/26/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,543 | 2,375 | 3,726 | 4,295 | 5,439 | 6,398 | 7,196 |
| EBITDA 1 | - | 267.4 | 857.6 | 1,397 | 1,793 | 2,018 | 2,378 | 2,745 |
| EBIT 1 | - | 228.8 | 906.2 | 1,341 | 1,698 | 2,021 | 2,418 | 2,846 |
| Operating Margin | - | 14.83% | 38.15% | 35.98% | 39.52% | 37.16% | 37.8% | 39.55% |
| Earnings before Tax (EBT) 1 | - | 253.6 | 936.2 | 1,384 | 1,697 | 2,035 | 2,436 | 2,874 |
| Net income 1 | - | 177.9 | 576.7 | 1,025 | 1,462 | 1,863 | 2,171 | 2,561 |
| Net margin | - | 11.53% | 24.28% | 27.52% | 34.03% | 34.24% | 33.94% | 35.59% |
| EPS 2 | -0.8606 | 0.0900 | 0.2700 | 0.4900 | 0.6900 | 0.8651 | 1.009 | 1.189 |
| Free Cash Flow 1 | - | - | - | 1,352 | - | 1,649 | 1,834 | 2,037 |
| FCF margin | - | - | - | 36.28% | - | 30.32% | 28.67% | 28.31% |
| FCF Conversion (EBITDA) | - | - | - | 96.76% | - | 81.71% | 77.12% | 74.22% |
| FCF Conversion (Net income) | - | - | - | 131.84% | - | 88.53% | 84.46% | 79.54% |
| Dividend per Share 2 | - | - | - | - | 0.1000 | 0.2405 | 0.2775 | 0.4104 |
| Announcement Date | 2/28/20 | 4/13/21 | 4/28/22 | 4/26/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,053 | 1,266 | 1,308 | 1,317 | 1,416 | 1,513 | 1,472 |
| EBITDA 1 | - | - | - | - | 566.8 | 615 | 567 | 625.2 |
| EBIT 1 | - | - | 432.9 | 440.9 | 566.8 | 615 | 567 | 625.2 |
| Operating Margin | - | - | 34.2% | 33.72% | 43.04% | 43.45% | 37.46% | 42.48% |
| Earnings before Tax (EBT) 1 | - | - | 431.6 | 442.5 | 568.4 | 616.6 | 568.6 | 626.8 |
| Net income 1 | 434.4 | 358.1 | 379.4 | 426.2 | 540 | 585.9 | 474.8 | 595.5 |
| Net margin | - | 34% | 29.97% | 32.59% | 41.01% | 41.39% | 31.37% | 40.46% |
| EPS 2 | 0.2100 | - | 0.1800 | 0.2000 | 0.2509 | 0.2722 | 0.2206 | 0.2767 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 8/28/23 | 10/27/23 | 4/29/24 | 4/29/24 | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 2,795 | 4,134 | 6,070 | 8,289 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 1,352 | - | 1,649 | 1,834 | 2,037 |
| ROE (net income / shareholders' equity) | 6.28% | 18.5% | 26.2% | 28.9% | 27.6% | 24.4% | 23.9% |
| ROA (Net income/ Total Assets) | 4.8% | 14.5% | - | 23.6% | 21% | 18.4% | 16.9% |
| Assets 1 | 3,704 | 3,972 | - | 6,196 | 8,891 | 11,779 | 15,154 |
| Book Value Per Share 2 | 1.340 | 1.580 | 2.080 | 2.440 | 3.290 | 4.550 | 5.410 |
| Cash Flow per Share 2 | 0.0500 | 0.2300 | 0.6900 | 0.7900 | 0.8700 | 0.8700 | 1.130 |
| Capex 1 | 62.2 | 153 | 131 | 190 | 44.5 | 46.6 | 57.3 |
| Capex / Sales | 4.03% | 6.44% | 3.53% | 4.43% | 0.82% | 0.73% | 0.8% |
| Announcement Date | 4/13/21 | 4/28/22 | 4/26/23 | 4/29/24 | - | - | - |
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
10.39
CNY
Average target price
16.19
CNY
Spread / Average Target
+55.84%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.98% | 3.03B | |
| +24.73% | 44.58B | |
| +59.83% | 13.5B | |
| +112.15% | 10.82B | |
| -7.71% | 4.92B | |
| +20.41% | 1.72B | |
| +32.85% | 1.22B | |
| -25.97% | 775M | |
| -1.50% | 772M | |
| +7.42% | 400M |
- Stock Market
- Equities
- 002517 Stock
- Financials Kingnet Network Co., Ltd.
