Financials Chongqing Qin'an M&E PLC.

Equities

603758

CNE100002XB1

Auto, Truck & Motorcycle Parts

End-of-day quote Shanghai S.E. 06:00:00 2024-07-09 pm EDT 5-day change 1st Jan Change
6.93 CNY -6.22% Intraday chart for Chongqing Qin'an M&E PLC. -8.70% -39.42%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,252 3,575 3,289 4,824 2,998 - -
Enterprise Value (EV) 1 4,252 3,575 3,289 4,824 2,998 2,998 2,998
P/E ratio 13.3 x 35.5 x 18.1 x 19.1 x 8.66 x 7.14 x 5.92 x
Yield - - - - - - -
Capitalization / Revenue - - 2.61 x - 1.36 x 1.12 x 0.94 x
EV / Revenue - - 2.61 x - 1.36 x 1.12 x 0.94 x
EV / EBITDA - - 9.37 x - 5.28 x 4.58 x 3.99 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - - 1.29 x - 1.14 x 1.11 x 1.06 x
Nbr of stocks (in thousands) 438,797 419,151 421,717 421,717 432,565 - -
Reference price 2 9.690 8.530 7.800 11.44 6.930 6.930 6.930
Announcement Date 4/26/21 3/25/22 3/17/23 3/11/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 1,263 - 2,210 2,674 3,182
EBITDA 1 - - 351.1 - 567.3 653.9 751
EBIT 1 - - 207.1 - 406 496.1 596.5
Operating Margin - - 16.41% - 18.38% 18.56% 18.75%
Earnings before Tax (EBT) 1 - - 201.7 - 402.8 491.6 592.2
Net income 1 324.8 102.5 181.2 260.7 349.4 427.1 515.2
Net margin - - 14.35% - 15.81% 15.97% 16.19%
EPS 2 0.7300 0.2400 0.4300 0.6000 0.8000 0.9700 1.170
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 4/26/21 3/25/22 3/17/23 3/11/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q2
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 67.48
Net margin -
EPS 2 0.1600
Dividend per Share -
Announcement Date 8/21/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - 6.91% - 13.2% 15.5% 17.9%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - - 6.070 - 6.060 6.270 6.560
Cash Flow per Share 2 - - 1.200 - 0.8400 1.310 1.170
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 4/26/21 3/25/22 3/17/23 3/11/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
6.93
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603758 Stock
  4. Financials Chongqing Qin'an M&E PLC.