Financials Hangzhou Huawang New Material Technology Co.,Ltd.

Equities

605377

CNE100005XR0

Paper Products

End-of-day quote Shanghai S.E. 06:00:00 2024-07-14 pm EDT 5-day change 1st Jan Change
13.01 CNY -2.33% Intraday chart for Hangzhou Huawang New Material Technology Co.,Ltd. +1.56% -4.59%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,071 5,150 8,153 6,282 5,989 - -
Enterprise Value (EV) 1 4,071 5,150 8,153 4,360 4,118 4,248 4,291
P/E ratio 11.7 x 11.4 x 16.8 x 11.1 x 9.14 x 7.88 x 6.81 x
Yield - - 2.12% 5.76% 7.58% 8.86% 10.8%
Capitalization / Revenue - 3.19 x 2.37 x 1.58 x 1.31 x 1.13 x 0.97 x
EV / Revenue - 3.19 x 2.37 x 1.1 x 0.9 x 0.8 x 0.7 x
EV / EBITDA - - 13.1 x 5.79 x 5.02 x 4.46 x 3.92 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 2.02 x 2.26 x 1.58 x 1.38 x 1.26 x 1.13 x
Nbr of stocks (in thousands) 399,579 401,880 465,138 460,714 460,362 - -
Reference price 2 10.19 12.81 17.53 13.64 13.01 13.01 13.01
Announcement Date 4/15/21 3/8/22 3/7/23 4/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,612 3,436 3,976 4,570 5,308 6,172
EBITDA 1 - - 621.7 753.6 820.6 951.5 1,094
EBIT 1 - 524.4 532.8 648.7 732.5 856.6 986.5
Operating Margin - 32.53% 15.51% 16.32% 16.03% 16.14% 15.98%
Earnings before Tax (EBT) 1 - 524.4 532.4 648.5 757.4 878.3 1,014
Net income 1 260 448.6 467.3 566.1 662 768.2 888.2
Net margin - 27.83% 13.6% 14.24% 14.49% 14.47% 14.39%
EPS 2 0.8674 1.121 1.043 1.229 1.423 1.650 1.911
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - 0.3714 0.7857 0.9859 1.153 1.407
Announcement Date 4/15/21 3/8/22 3/7/23 4/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales - 1,123 991.9 - - - - -
EBITDA - - - - - - - -
EBIT - 173.9 207.5 - - - - -
Operating Margin - 15.48% 20.92% - - - - -
Earnings before Tax (EBT) - 173.9 207.5 - - - - -
Net income 1 128.4 160.9 169.2 146.5 183.5 168.8 - -
Net margin - 14.33% 17.06% - - - - -
EPS 2 0.2786 0.3500 0.3643 0.3150 0.3946 0.3629 - -
Dividend per Share 2 - - 0.7857 - - 0.9718 - -
Announcement Date 8/27/23 10/29/23 4/28/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 - - - 1,922 1,871 1,742 1,698
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 18.9% 14.2% 14.9% 15.4% 16.4% 17.2%
ROA (Net income/ Total Assets) - - - 9.65% 10.5% 10.5% -
Assets 1 - - - 5,869 6,305 7,316 -
Book Value Per Share 2 - 6.340 7.760 8.620 9.460 10.30 11.50
Cash Flow per Share 2 - - 1.160 0.9400 1.720 1.740 1.530
Capex 1 - - 234 367 265 284 233
Capex / Sales - - 6.82% 9.22% 5.79% 5.35% 3.77%
Announcement Date 4/15/21 3/8/22 3/7/23 4/28/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
13.01 CNY
Average target price
19.65 CNY
Spread / Average Target
+51.04%
Consensus
  1. Stock Market
  2. Equities
  3. 605377 Stock
  4. Financials Hangzhou Huawang New Material Technology Co.,Ltd.