GOODWILL E-HEALTH INFO CO., LTD. Financials Goodwill E-Health Info Co., Ltd.
Equities
688246
CNE1000055V0
Advanced Medical Equipment & Technology
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.98 CNY | +3.71% |
|
-6.09% | -37.22% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,041 | 4,041 | 4,626 | 2,907 | - | - |
| Enterprise Value (EV) 1 | 5,041 | 4,041 | 4,626 | 2,907 | 2,907 | 2,907 |
| P/E ratio | 79.5 x | 59.8 x | 101 x | 28.2 x | 19.9 x | 15.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 5.64 x | 6.58 x | 3.4 x | 2.52 x | 2.25 x |
| EV / Revenue | - | 5.64 x | 6.58 x | 3.4 x | 2.52 x | 2.25 x |
| EV / EBITDA | - | 113 x | 153 x | 28.5 x | 17.8 x | 2.4 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.23 x | 2.51 x | 1.49 x | 1.37 x | 1.28 x |
| Nbr of stocks (in thousands) | 137,878 | 137,878 | 138,428 | 138,572 | - | - |
| Reference price 2 | 36.56 | 29.31 | 33.42 | 20.98 | 20.98 | 20.98 |
| Announcement Date | 2/27/22 | 2/27/23 | 2/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 716.9 | 703.2 | 856 | 1,154 | 1,294 |
| EBITDA 1 | - | 35.85 | 30.27 | 102 | 163.5 | 1,211 |
| EBIT 1 | - | 27.1 | 6.434 | 81 | 139.7 | 176.5 |
| Operating Margin | - | 3.78% | 0.92% | 9.46% | 12.1% | 13.63% |
| Earnings before Tax (EBT) 1 | - | 27.37 | 6.431 | 81 | 139.7 | 177 |
| Net income 1 | 48.01 | 68.02 | 45.09 | 103.5 | 146.7 | 188.5 |
| Net margin | - | 9.49% | 6.41% | 12.09% | 12.71% | 14.56% |
| EPS 2 | 0.4600 | 0.4900 | 0.3300 | 0.7450 | 1.057 | 1.360 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/27/22 | 2/27/23 | 2/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 3.84% | 2.47% | 5.3% | 6.93% | 8.3% |
| ROA (Net income/ Total Assets) | - | - | 1.73% | 4.2% | 4.6% | 5.2% |
| Assets 1 | - | - | 2,612 | 2,464 | 3,188 | 3,625 |
| Book Value Per Share 2 | - | 13.10 | 13.30 | 14.00 | 15.30 | 16.40 |
| Cash Flow per Share 2 | - | -1.880 | -1.030 | 0.6100 | - | -0.5900 |
| Capex 1 | - | 69.9 | 65.5 | 16 | 21.5 | 102 |
| Capex / Sales | - | 9.75% | 9.31% | 1.87% | 1.86% | 7.88% |
| Announcement Date | 2/27/22 | 2/27/23 | 2/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
20.98
CNY
Average target price
35.5
CNY
Spread / Average Target
+69.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -37.22% | 386M | |
| -4.29% | 30.09B | |
| +45.72% | 9.91B | |
| +36.80% | 4.52B | |
| -37.06% | 2.39B | |
| -8.01% | 1.62B | |
| -30.32% | 1.22B | |
| +6.59% | 953M | |
| -41.51% | 936M | |
| -45.19% | 732M |
- Stock Market
- Equities
- 688246 Stock
- Financials Goodwill E-Health Info Co., Ltd.
