GUANGDONG HAOMEI NEW MATERIALS CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.99 CNY | 0.00% |
|
+3.50% | -33.01% |
| Jul. 09 | Guangdong Haomei New Materials Co.,Ltd announces an Equity Buyback for CNY 60 million worth of its shares. | CI |
| Jul. 09 | Guangdong Haomei New Materials Co.,Ltd authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,415 | 4,797 | 3,107 | 5,329 | 3,874 | - | - |
| Enterprise Value (EV) 1 | 3,415 | 4,797 | 3,107 | 5,329 | 3,874 | 3,874 | 3,874 |
| P/E ratio | 26.2 x | 34.5 x | -27.9 x | 29.8 x | 16.7 x | 12.8 x | 9.69 x |
| Yield | - | 1.07% | - | - | - | - | - |
| Capitalization / Revenue | - | 0.86 x | 0.57 x | 0.89 x | 0.55 x | 0.47 x | 0.4 x |
| EV / Revenue | - | 0.86 x | 0.57 x | 0.89 x | 0.55 x | 0.47 x | 0.4 x |
| EV / EBITDA | - | - | 133 x | 16.9 x | 7.25 x | 5.83 x | 5.01 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.15 x | 1.5 x | 2.33 x | 1.4 x | 1.26 x | 1.12 x |
| Nbr of stocks (in thousands) | 232,770 | 232,770 | 232,770 | 223,255 | 242,299 | - | - |
| Reference price 2 | 14.67 | 20.61 | 13.35 | 23.87 | 15.99 | 15.99 | 15.99 |
| Announcement Date | 3/21/21 | 3/28/22 | 4/21/23 | 3/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,968 | - | 5,600 | 5,413 | 5,986 | 7,064 | 8,225 | 9,646 |
| EBITDA 1 | - | - | - | 23.34 | 314.7 | 534.7 | 664.3 | 773.8 |
| EBIT 1 | - | - | 138.4 | -89.24 | 188.2 | 243.5 | 353.8 | 476 |
| Operating Margin | - | - | 2.47% | -1.65% | 3.14% | 3.45% | 4.3% | 4.93% |
| Earnings before Tax (EBT) 1 | - | - | 137.2 | -139.1 | 186.7 | 250.5 | 345.6 | 471 |
| Net income 1 | - | 115.9 | 139.1 | -111.4 | 181.3 | 237.5 | 311 | 409.8 |
| Net margin | - | - | 2.49% | -2.06% | 3.03% | 3.36% | 3.78% | 4.25% |
| EPS 2 | 0.9600 | 0.5600 | 0.5978 | -0.4787 | 0.8000 | 0.9600 | 1.250 | 1.650 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.2200 | - | - | - | - | - |
| Announcement Date | 4/24/20 | 3/21/21 | 3/28/22 | 4/21/23 | 3/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 6.35% | -5.21% | 8.41% | 8.4% | 9.87% | 11.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | 3.24% | - | - | - |
| Assets 1 | - | - | - | - | 5,592 | - | - | - |
| Book Value Per Share 2 | - | - | 9.570 | 8.890 | 10.20 | 11.40 | 12.70 | 14.30 |
| Cash Flow per Share 2 | - | - | -1.430 | -0.5100 | 1.090 | 1.260 | 1.660 | 2.040 |
| Capex | - | - | 400 | - | 272 | - | - | - |
| Capex / Sales | - | - | 7.14% | - | 4.55% | - | - | - |
| Announcement Date | 4/24/20 | 3/21/21 | 3/28/22 | 4/21/23 | 3/18/24 | - | - | - |
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
1
Last Close Price
15.99
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.01% | 534M | |
| +12.57% | 18.42B | |
| +41.03% | 17.22B | |
| +14.56% | 6.99B | |
| +45.76% | 6.43B | |
| +20.65% | 6.29B | |
| -.--% | 5.94B | |
| +49.72% | 4.34B | |
| +81.22% | 3.23B | |
| -6.57% | 2.95B |
- Stock Market
- Equities
- 002988 Stock
- Financials Guangdong Haomei New Materials Co.,Ltd
