Financials Pony Testing Co., Ltd.

Equities

300887

CNE1000047Y1

Business Support Services

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-07-04 pm EDT			5-day change	1st Jan Change
7.03 ^CNY	+1.74%		-5.00%	-40.47%

Apr. 22	Pony Testing Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
2023	Pony Testing Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023	CI

Valuation

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,920	9,276	9,360	6,449	3,839	-	-
Enterprise Value (EV) ¹	5,920	9,010	8,741	6,034	3,795	3,865	3,876
P/E ratio	30.1 x	42.2 x	39.2 x	59.8 x	12.3 x	10.4 x	8.57 x
Yield	-	0.59%	2.15%	0.51%	1.79%	2.25%	2.79%
Capitalization / Revenue	4.15 x	4.62 x	2.49 x	2.61 x	1.4 x	1.17 x	1.07 x
EV / Revenue	4.15 x	4.49 x	2.32 x	2.45 x	1.39 x	1.18 x	1.08 x
EV / EBITDA	19 x	23.6 x	14.1 x	18.1 x	6.82 x	5.55 x	4.68 x
EV / FCF	-	-20,441,247 x	-	-	-	-	-
FCF Yield	-	-0%	-	-	-	-	-
Price to Book	3.25 x	4.59 x	2.64 x	1.87 x	1.06 x	0.99 x	0.91 x
Nbr of stocks (in thousands)	467,856	468,610	545,326	546,082	546,082	-	-
Reference price ²	12.65	19.80	17.16	11.81	7.030	7.030	7.030
Announcement Date	3/18/21	2/22/22	4/19/23	4/22/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,426	2,007	3,762	2,468	2,739	3,274	3,595
EBITDA ¹	312	382	619.5	333.3	556.2	696.7	828
EBIT ¹	186.3	240	348.3	123.4	327.6	396.7	502
Operating Margin	13.06%	11.96%	9.26%	5%	11.96%	12.12%	13.96%
Earnings before Tax (EBT) ¹	186.3	240.9	347.9	123.4	334.1	403.1	505.8
Net income ¹	163.7	220.3	320.8	107.8	296.2	410.9	448.5
Net margin	11.48%	10.98%	8.53%	4.37%	10.81%	12.55%	12.47%
EPS ²	0.4207	0.4693	0.4375	0.1974	0.5700	0.6767	0.8200
Free Cash Flow	-	-440.8	-	-	-	-	-
FCF margin	-	-21.96%	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	0.1170	0.3684	0.0600	0.1259	0.1578	0.1964
Announcement Date	3/18/21	2/22/22	4/19/23	4/22/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4
Net sales ¹	665	533.5	1,150	998	1,080	525.5	661.7	571.1	709.4	334.4	727.9	713.8	896.2
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT	137	12.68	83.62	109.1	142.9	14.45	100.4	11.96	-	-	-	-	-
Operating Margin	20.61%	2.38%	7.27%	10.93%	13.23%	2.75%	15.18%	2.1%	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-	-	-	-	-	-
Net income	-	-	-	-	-	-	-	-	-	-	-	-	-
Net margin	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	2/22/22	4/26/22	7/31/22	10/20/22	4/19/23	4/19/23	8/6/23	10/23/23	4/22/24	4/22/24	-	-	-

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	26.3	36.7
Net Cash position ¹	-	267	618	415	43.9	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	0.0377 x	0.0443 x
Free Cash Flow	-	-441	-	-	-	-	-
ROE (net income / shareholders' equity)	16.9%	11.5%	10.5%	3.07%	7.9%	9.04%	10.6%
ROA (Net income/ Total Assets)	-	-	8.72%	2.42%	6.79%	7.64%	9.08%
Assets ¹	-	-	3,680	4,447	4,364	5,378	4,938
Book Value Per Share ²	3.890	4.310	6.490	6.330	6.660	7.130	7.700
Cash Flow per Share ²	0.3700	-	1.140	0.6000	1.040	1.010	1.410
Capex ¹	292	488	492	556	435	495	431
Capex / Sales	20.49%	24.32%	13.07%	22.53%	15.86%	15.1%	11.99%
Announcement Date	3/18/21	2/22/22	4/19/23	4/22/24	-	-	-

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

Ratings for Pony Testing Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

7.03 CNY

Average target price

10.99 CNY

Spread / Average Target

+56.39%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Testing Laboratories

	1st Jan change	Capi.
PONY TESTING CO., LTD.	-40.47%	528M
UL SOLUTIONS INC.	0.00%	8.42B
CENTRE TESTING INTERNATIONAL GROUP CO. LTD.	-20.56%	2.6B
CHINA AUTOMOTIVE ENGINEERING RESEARCH INSTITUTE CO., LTD.	-26.11%	2.25B
HEFEI CHIPMORE TECHNOLOGY CO.,LTD.	-26.80%	1.85B
CORE LABORATORIES INC.	+14.78%	951M
GRG METROLOGY & TEST GROUP CO., LTD.	-20.85%	940M
CHINA NATIONAL ELECTRIC APPARATUS RESEARCH INSTITUTE CO., LTD.	-18.23%	934M
SPORTON INTERNATIONAL INC.	-2.28%	739M
CHINA TESTING & CERTIFICATION INTERNATIONAL GROUP CO.,LTD.	-31.19%	639M

Testing Laboratories