XI'AN MANARECO NEW MATERIALS CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.8 CNY | +1.11% |
|
-1.68% | -25.30% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,043 | 6,960 | 4,566 | 5,432 | 3,929 | - | - |
| Enterprise Value (EV) 1 | 6,043 | 6,960 | 4,566 | 5,432 | 3,929 | 3,929 | 3,929 |
| P/E ratio | 28.7 x | 29.1 x | 18.5 x | 41.3 x | 17.8 x | 13.5 x | 11.2 x |
| Yield | - | 1.71% | - | 1.13% | 2.33% | 3.24% | 4.25% |
| Capitalization / Revenue | - | 4.56 x | 3.08 x | 4.5 x | 2.64 x | 2.15 x | 1.86 x |
| EV / Revenue | - | 4.56 x | 3.08 x | 4.5 x | 2.64 x | 2.15 x | 1.86 x |
| EV / EBITDA | - | 19.7 x | 12 x | 18.5 x | 10.4 x | 8.05 x | 6.32 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.44 x | 1.55 x | 1.86 x | 1.32 x | 1.25 x | 1.17 x |
| Nbr of stocks (in thousands) | 178,823 | 178,823 | 178,272 | 177,961 | 172,343 | - | - |
| Reference price 2 | 33.80 | 38.92 | 25.61 | 30.52 | 22.80 | 22.80 | 22.80 |
| Announcement Date | 2/25/21 | 2/23/22 | 2/26/23 | 2/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,526 | 1,480 | 1,208 | 1,486 | 1,827 | 2,107 |
| EBITDA 1 | - | 353.3 | 380 | 294.3 | 379 | 488 | 622 |
| EBIT 1 | - | 272.3 | 275.5 | 147.4 | 219 | 303 | 397 |
| Operating Margin | - | 17.85% | 18.61% | 12.2% | 14.74% | 16.58% | 18.84% |
| Earnings before Tax (EBT) 1 | - | 271.4 | 272.1 | 146.8 | 219 | 303 | 397 |
| Net income 1 | 175.4 | 239.8 | 246.5 | 132.5 | 226.6 | 299.2 | 357 |
| Net margin | - | 15.72% | 16.65% | 10.97% | 15.25% | 16.37% | 16.94% |
| EPS 2 | 1.177 | 1.338 | 1.385 | 0.7385 | 1.281 | 1.688 | 2.038 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.6672 | - | 0.3462 | 0.5308 | 0.7385 | 0.9692 |
| Announcement Date | 2/25/21 | 2/23/22 | 2/26/23 | 2/22/24 | - | - | - |
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) | 12.8% | 8.67% | 8.53% | 4.49% | 7.31% | 9.09% | 10.4% |
| ROA (Net income/ Total Assets) | - | 7.23% | - | 3.98% | 5.73% | 7.4% | 9.01% |
| Assets 1 | - | 3,317 | - | 3,332 | 3,955 | 4,043 | 3,962 |
| Book Value Per Share 2 | - | 16.00 | 16.50 | 16.40 | 17.20 | 18.20 | 19.50 |
| Cash Flow per Share 2 | - | 1.000 | 1.080 | 2.510 | 2.090 | 2.220 | 2.990 |
| Capex 1 | - | 406 | - | 268 | 274 | 492 | 526 |
| Capex / Sales | - | 26.6% | - | 22.18% | 18.44% | 26.93% | 24.96% |
| Announcement Date | 2/25/21 | 2/23/22 | 2/26/23 | 2/22/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
22.8
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -25.30% | 541M | |
| +2.09% | 102B | |
| -11.38% | 59.2B | |
| +75.24% | 48.89B | |
| +5.57% | 35.03B | |
| -1.58% | 30.47B | |
| +1.46% | 18.26B | |
| +17.54% | 17.47B | |
| +6.83% | 13.62B | |
| +80.76% | 13.18B |
- Stock Market
- Equities
- 688550 Stock
- Financials Xi'an Manareco New Materials Co.,Ltd
