BEIJING SANLIAN HOPE SHIN-GOSEN TECHNICAL SERVICE CO., LTD. Financials Beijing Sanlian Hope Shin-Gosen Technical Service Co., Ltd.
Equities
300384
CNE100001XG2
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.23 CNY | -1.45% |
|
+1.41% | -23.37% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,705 | 7,662 | 5,091 | 3,901 | - | - |
| Enterprise Value (EV) 1 | 4,705 | 7,662 | 5,091 | 3,901 | 3,901 | 3,901 |
| P/E ratio | 28 x | 40.3 x | 17.5 x | 11.2 x | 8.88 x | 7.46 x |
| Yield | - | - | 3.01% | 3.6% | 4.99% | 5.56% |
| Capitalization / Revenue | - | 9.12 x | 4.07 x | 2.77 x | 2.19 x | 1.84 x |
| EV / Revenue | - | 9.12 x | 4.07 x | 2.77 x | 2.19 x | 1.84 x |
| EV / EBITDA | - | 30.5 x | 13.1 x | 8.95 x | 7.22 x | 6.08 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.57 x | 2.01 x | 1.42 x | 1.28 x | 1.13 x |
| Nbr of stocks (in thousands) | 320,753 | 318,598 | 319,007 | 319,007 | - | - |
| Reference price 2 | 14.67 | 24.05 | 15.96 | 12.23 | 12.23 | 12.23 |
| Announcement Date | 4/27/21 | 4/25/22 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 840.4 | 1,250 | 1,411 | 1,779 | 2,126 |
| EBITDA 1 | - | 251.3 | 389.2 | 435.9 | 540.4 | 641.3 |
| EBIT 1 | - | 223.2 | 360.5 | 428.2 | 543.1 | 646.6 |
| Operating Margin | - | 26.56% | 28.84% | 30.35% | 30.52% | 30.42% |
| Earnings before Tax (EBT) 1 | - | 223.3 | 360.8 | 428.4 | 543.2 | 646.6 |
| Net income 1 | 168.2 | 190.5 | 290.3 | 347.4 | 439.7 | 523.2 |
| Net margin | - | 22.67% | 23.22% | 24.63% | 24.71% | 24.62% |
| EPS 2 | 0.5246 | 0.5971 | 0.9100 | 1.093 | 1.377 | 1.640 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.4800 | 0.4400 | 0.6100 | 0.6800 |
| Announcement Date | 4/27/21 | 4/25/22 | 4/24/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 9.17% | 12% | 12.8% | 14.5% | 15.3% |
| ROA (Net income/ Total Assets) | - | - | 7.42% | 8.21% | 9.64% | 9.77% |
| Assets 1 | - | - | 3,913 | 4,232 | 4,561 | 5,356 |
| Book Value Per Share 2 | - | 6.730 | 7.950 | 8.610 | 9.590 | 10.80 |
| Cash Flow per Share 2 | - | 0.4900 | 0.8100 | 1.640 | 1.850 | 2.360 |
| Capex 1 | - | 39.3 | 33.6 | 51.2 | 76.3 | 92.3 |
| Capex / Sales | - | 4.68% | 2.69% | 3.63% | 4.28% | 4.34% |
| Announcement Date | 4/27/21 | 4/25/22 | 4/24/24 | - | - | - |
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
3
Last Close Price
12.23
CNY
Average target price
17.85
CNY
Spread / Average Target
+45.95%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.37% | 546M | |
| +15.59% | 88.59B | |
| +22.78% | 70.02B | |
| +29.52% | 39.8B | |
| +23.18% | 33.29B | |
| +6.97% | 26.84B | |
| +10.01% | 26.61B | |
| -0.55% | 25.84B | |
| +24.22% | 25.42B | |
| +2.58% | 22.5B |
- Stock Market
- Equities
- 300384 Stock
- Financials Beijing Sanlian Hope Shin-Gosen Technical Service Co., Ltd.
