Financials Hanwei Electronics Group Corporation

Equities

300007

CNE100000H02

Electrical Components & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-07-14 pm EDT 5-day change 1st Jan Change
13.15 CNY -2.01% Intraday chart for Hanwei Electronics Group Corporation +2.81% -36.72%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 4,794 4,559 9,803 5,514 4,306 - -
Enterprise Value (EV) 1 4,794 4,559 9,803 5,514 4,306 4,306 4,306
P/E ratio -48.1 x 22.2 x 34.7 x 19.9 x 20.9 x 20.5 x 17.1 x
Yield 0.13% 0.39% - - - - -
Capitalization / Revenue 2.63 x 2.35 x 4.23 x 2.3 x 1.67 x 1.77 x 1.55 x
EV / Revenue 2.63 x 2.35 x 4.23 x 2.3 x 1.67 x 1.77 x 1.55 x
EV / EBITDA - - 16.7 x 10.4 x 10.6 x 10.4 x 9.46 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 3.56 x 2.92 x 4.04 x 2 x 1.47 x 1.34 x 1.25 x
Nbr of stocks (in thousands) 293,023 293,023 324,387 326,273 327,446 - -
Reference price 2 16.36 15.56 30.22 16.90 13.15 13.15 13.15
Announcement Date 2/27/20 3/5/21 3/30/22 3/29/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 1,822 1,941 2,316 2,395 2,572 2,430 2,777
EBITDA 1 - - 588.2 532.7 406 416 455
EBIT 1 - 286.6 385.2 328.4 257 292 372
Operating Margin - 14.77% 16.63% 13.71% 9.99% 12.02% 13.4%
Earnings before Tax (EBT) 1 3.956 285.8 382.5 328.4 257 293 373
Net income 1 -100.1 205.5 263.2 276.2 206 209 251
Net margin -5.49% 10.59% 11.36% 11.53% 8.01% 8.6% 9.04%
EPS 2 -0.3400 0.7000 0.8700 0.8500 0.6300 0.6400 0.7700
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 0.0220 0.0600 - - - - -
Announcement Date 2/27/20 3/5/21 3/30/22 3/29/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) -7.4% 14.2% 10.9% 10.8% 7.1% 6.5% 7.3%
ROA (Net income/ Total Assets) -2.1% 4.09% - - 3.2% 3.4% 3.9%
Assets 1 4,761 5,028 - - 6,438 6,147 6,436
Book Value Per Share 2 4.590 5.320 7.470 8.450 8.930 9.810 10.50
Cash Flow per Share - 2.000 0.6600 0.2900 - - -
Capex 1 354 376 244 - 80 80 80
Capex / Sales 19.45% 19.39% 10.54% - 3.11% 3.29% 2.88%
Announcement Date 2/27/20 3/5/21 3/30/22 3/29/23 - - -
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
13.15 CNY
Average target price
14 CNY
Spread / Average Target
+6.46%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300007 Stock
  4. Financials Hanwei Electronics Group Corporation