WANGLI SECURITY & SURVEILLANCE PRODUCT CO., LTD Financials Wangli Security & Surveillance Product Co., Ltd
Equities
605268
CNE100005436
Construction Supplies & Fixtures
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.7 CNY | -0.89% |
|
+1.98% | -31.21% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,594 | 3,902 | 4,281 | 2,945 | - | - |
| Enterprise Value (EV) 1 | 5,594 | 3,902 | 4,281 | 2,945 | 2,945 | 2,945 |
| P/E ratio | 40.1 x | -88 x | 74.9 x | 12.6 x | 9.85 x | 7.79 x |
| Yield | - | 2.27% | - | - | - | - |
| Capitalization / Revenue | 2.11 x | 1.77 x | 1.41 x | 0.78 x | 0.65 x | 0.55 x |
| EV / Revenue | 2.11 x | 1.77 x | 1.41 x | 0.78 x | 0.65 x | 0.55 x |
| EV / EBITDA | 23.5 x | 149 x | 25.9 x | 7.75 x | 6.34 x | 5.29 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 3.24 x | 2.36 x | 2.64 x | 1.58 x | 1.36 x | 1.16 x |
| Nbr of stocks (in thousands) | 436,000 | 443,385 | 439,578 | 439,578 | - | - |
| Reference price 2 | 12.83 | 8.800 | 9.740 | 6.700 | 6.700 | 6.700 |
| Announcement Date | 4/21/22 | 4/25/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,112 | 2,645 | 2,203 | 3,044 | 3,776 | 4,516 | 5,377 |
| EBITDA 1 | - | 238.3 | 26.14 | 165.1 | 379.9 | 464.6 | 556.8 |
| EBIT 1 | - | 171.6 | -58.19 | 66.68 | 305.3 | 393.9 | 487.4 |
| Operating Margin | - | 6.49% | -2.64% | 2.19% | 8.09% | 8.72% | 9.06% |
| Earnings before Tax (EBT) 1 | - | 176 | -51.85 | 66.1 | 308.5 | 396.9 | 489.8 |
| Net income 1 | - | 137.5 | -42.99 | 54.64 | 233.9 | 299.6 | 377.8 |
| Net margin | - | 5.2% | -1.95% | 1.79% | 6.19% | 6.63% | 7.03% |
| EPS 2 | 0.6500 | 0.3200 | -0.1000 | 0.1300 | 0.5300 | 0.6800 | 0.8600 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.2000 | - | - | - | - |
| Announcement Date | 3/10/21 | 4/21/22 | 4/25/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 8.57% | -2.54% | 3.35% | 12.6% | 13.9% | 14.9% |
| ROA (Net income/ Total Assets) | - | - | - | 1.4% | 5.5% | 6.1% | 6.2% |
| Assets 1 | - | - | - | 3,909 | 4,253 | 4,911 | 6,093 |
| Book Value Per Share 2 | - | 3.960 | 3.730 | 3.690 | 4.250 | 4.920 | 5.790 |
| Cash Flow per Share 2 | - | -0.2400 | 0.0200 | 0.6700 | -0.1000 | 1.260 | 0.3300 |
| Capex 1 | - | 469 | 175 | 211 | 91 | 32 | 28 |
| Capex / Sales | - | 17.72% | 7.96% | 6.94% | 2.41% | 0.71% | 0.52% |
| Announcement Date | 3/10/21 | 4/21/22 | 4/25/23 | 4/25/24 | - | - | - |
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
2
Last Close Price
6.7
CNY
Average target price
10.12
CNY
Spread / Average Target
+51.04%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.21% | 406M | |
| -13.24% | 1.41B | |
| +3.79% | 1.11B | |
| +17.83% | 777M | |
| +56.43% | 507M | |
| -43.15% | 409M | |
| -34.22% | 265M | |
| -36.65% | 217M | |
| +17.56% | 210M | |
| +5.56% | 126M |
- Stock Market
- Equities
- 605268 Stock
- Financials Wangli Security & Surveillance Product Co., Ltd
