Stock 300033 HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hithink RoyalFlush Information Network Co., Ltd.

Equities

300033

CNE100000JG3

Financial Technology (Fintech)

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-06-04 pm EDT 		5-day change 1st Jan Change
112.9 CNY -1.65% Intraday chart for Hithink RoyalFlush Information Network Co., Ltd. -3.45% -28.02%
May. 21 Shanghai reviews trading in fibre company shares over manipulation concerns RE
Apr. 24 Jefferies Adjusts Hithink RoyalFlush’s Price Target to 139 Yuan From 163 Yuan, Keeps at Buy MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 58,658 66,652 77,726 53,013 84,333 60,706 - -
Enterprise Value (EV) 1 58,658 60,526 70,451 45,475 76,164 53,293 51,387 51,165
P/E ratio 65.3 x 38.6 x 40.6 x 31.3 x 60.1 x 36.6 x 29.6 x 27 x
Yield 0.78% 0.97% 1.24% 2.54% 1.4% 1.81% 2.24% 2.37%
Capitalization / Revenue 33.7 x 23.4 x 22.1 x 14.9 x 23.7 x 15.2 x 12.9 x 11.7 x
EV / Revenue 33.7 x 21.3 x 20.1 x 12.8 x 21.4 x 13.3 x 10.9 x 9.83 x
EV / EBITDA 59.3 x 32.6 x 32.8 x 24 x 48.1 x 33.6 x 25.1 x 23.1 x
EV / FCF 53.8 x 35.7 x 37.2 x 31 x 54.8 x 27.6 x 20.7 x -
FCF Yield 1.86% 2.8% 2.68% 3.23% 1.83% 3.62% 4.83% -
Price to Book 14.7 x 12.8 x 12 x 7.32 x 11.5 x 7.4 x 6.5 x 5.73 x
Nbr of stocks (in thousands) 537,600 537,600 537,600 537,600 537,600 537,600 - -
Reference price 2 109.1 124.0 144.6 98.61 156.9 112.9 112.9 112.9
Announcement Date 2/24/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,742 2,844 3,510 3,559 3,564 4,001 4,707 5,204
EBITDA 1 989.8 1,856 2,146 1,894 1,584 1,585 2,046 2,210
EBIT 1 951.4 1,815 2,096 1,841 1,512 1,803 2,197 2,407
Operating Margin 54.61% 63.82% 59.71% 51.73% 42.42% 45.07% 46.66% 46.25%
Earnings before Tax (EBT) 1 953.2 1,814 2,089 1,842 1,501 1,785 2,193 2,396
Net income 1 897.7 1,724 1,911 1,691 1,402 1,667 2,046 2,245
Net margin 51.53% 60.62% 54.45% 47.52% 39.35% 41.66% 43.45% 43.14%
EPS 2 1.670 3.210 3.560 3.150 2.610 3.089 3.813 4.175
Free Cash Flow 1 1,090 1,696 1,891 1,468 1,391 1,928 2,482 -
FCF margin 62.55% 59.64% 53.89% 41.24% 39.02% 48.19% 52.73% -
FCF Conversion (EBITDA) 110.09% 91.37% 88.15% 77.49% 87.8% 121.62% 121.3% -
FCF Conversion (Net income) 121.4% 98.37% 98.97% 86.8% 99.17% 115.68% 121.34% -
Dividend per Share 2 0.8500 1.200 1.800 2.500 2.200 2.044 2.532 2.674
Announcement Date 2/24/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 886.2 1,283 609.8 860.7 901.9 1,192 618.8 945.3 980.4 1,160 877 1,029
EBITDA 1 - 378.1 - - - - - - 378.9 388 397 448.9 438.4
EBIT - 444.3 836.3 135.4 369.2 326.9 680.3 112.1 - - - - -
Operating Margin - 50.13% 65.16% 22.19% 42.9% 36.24% 57.08% 18.12% - - - - -
Earnings before Tax (EBT) 1 - - - 134.5 - 326.2 670.3 112 413.6 423.9 434.3 489.9 478
Net income 1 484.9 - - 122.2 - 311.3 631.8 103.9 386.4 396.1 405.8 457.8 446.6
Net margin - - - 20.04% - 34.52% 53.01% 16.78% 40.88% 40.4% 34.99% 52.19% 43.41%
EPS 2 0.9000 0.7400 1.510 0.2300 0.6200 0.5800 1.180 0.1900 0.7188 0.7368 0.7548 0.8515 0.8307
Dividend per Share 2 - - - - - - 2.200 - - - 1.474 - -
Announcement Date 8/25/22 10/21/22 2/27/23 4/24/23 7/28/23 10/20/23 2/26/24 4/23/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 6,125 7,275 7,537 8,169 7,413 9,318 9,541
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,090 1,696 1,891 1,468 1,391 1,928 2,482 -
ROE (net income / shareholders' equity) 24.9% 38.4% 33.6% 25.6% 20.2% 20.4% 22.4% 21.9%
ROA (Net income/ Total Assets) 19.2% 27.8% 24.4% - 14.9% 15.3% 18.1% 17.6%
Assets 1 4,683 6,196 7,828 - 9,436 10,893 11,279 12,759
Book Value Per Share 2 7.420 9.720 12.00 13.50 13.60 15.30 17.40 19.70
Cash Flow per Share 2 2.270 3.840 3.960 3.250 2.960 2.800 4.170 4.470
Capex 1 129 370 236 282 201 189 228 219
Capex / Sales 7.42% 13.01% 6.73% 7.91% 5.64% 4.71% 4.85% 4.2%
Announcement Date 2/24/20 3/1/21 2/28/22 2/27/23 2/26/24 - - -
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 Hithink RoyalFlush Information Network Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
112.9 CNY
Average target price
155.7 CNY
Spread / Average Target
+37.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Financial Technology (Fintech) (NEC)

1st Jan change Capi.
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD. Stock Hithink RoyalFlush Information Network Co., Ltd.
-28.02% 8.38B
INTUIT INC. Stock Intuit Inc.
-8.12% 161B
FIDELITY NATIONAL INFORMATION SERVICES, INC. Stock Fidelity National Information Services, Inc.
+26.45% 42.25B
ADYEN N.V. Stock Adyen N.V.
+7.13% 41.77B
ROBINHOOD MARKETS, INC. Stock Robinhood Markets, Inc.
+69.31% 18.96B
FUTU HOLDINGS LIMITED Stock Futu Holdings Limited
+37.98% 10.4B
AFFIRM HOLDINGS, INC. Stock Affirm Holdings, Inc.
-36.91% 9.58B
PB FINTECH LIMITED Stock PB Fintech Limited
+62.76% 7.01B
STONECO LTD. Stock StoneCo Ltd.
-26.68% 4.08B
ACI WORLDWIDE, INC. Stock ACI Worldwide, Inc.
+15.20% 3.72B
Financial Technology (Fintech) (NEC)
  1. Stock Market
  2. Equities
  3. 300033 Stock
  4. Financials Hithink RoyalFlush Information Network Co., Ltd.