Financials Tianjin LVYIN Landscape and Ecology Construction Co., Ltd

Equities

002887

CNE1000032G0

Construction & Engineering

End-of-day quote Shenzhen S.E. 06:00:00 2024-06-25 pm EDT 5-day change 1st Jan Change
6.8 CNY -3.55% Intraday chart for Tianjin LVYIN Landscape and Ecology Construction Co., Ltd +1.95% -21.66%

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 2,595 2,656 2,081 -
Enterprise Value (EV) 1 2,595 2,656 2,081 2,081
P/E ratio 17 x 24.1 x 13.6 x 12.4 x
Yield - - - -
Capitalization / Revenue - - 3.27 x 2.83 x
EV / Revenue - - 3.27 x 2.83 x
EV / EBITDA - - 9.05 x 8.1 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book - - 0.85 x 0.83 x
Nbr of stocks (in thousands) 305,970 305,970 305,985 -
Reference price 2 8.480 8.680 6.800 6.800
Announcement Date 4/28/23 4/30/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025
Net sales 1 - - 637 735
EBITDA 1 - - 230 257
EBIT 1 - - 198 219
Operating Margin - - 31.08% 29.8%
Earnings before Tax (EBT) 1 - - 198 219
Net income 1 153.8 - 157 173
Net margin - - 24.65% 23.54%
EPS 2 0.5000 0.3600 0.5000 0.5500
Free Cash Flow - - - -
FCF margin - - - -
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share - - - -
Announcement Date 4/28/23 4/30/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2024 2025
Net Debt - - -
Net Cash position - - -
Leverage (Debt/EBITDA) - - -
Free Cash Flow - - -
ROE (net income / shareholders' equity) - 6.3% 6.8%
ROA (Net income/ Total Assets) - 3.3% 3.5%
Assets 1 - 4,758 4,943
Book Value Per Share 2 - 7.960 8.170
Cash Flow per Share - - -
Capex 1 - 25 25
Capex / Sales - 3.92% 3.4%
Announcement Date 4/28/23 - -
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
6.8 CNY
Average target price
8.8 CNY
Spread / Average Target
+29.41%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002887 Stock
  4. Financials Tianjin LVYIN Landscape and Ecology Construction Co., Ltd