ZHEJIANG CHANGSHENG SLIDING BEARINGS CO., LTD. Financials Zhejiang Changsheng Sliding Bearings Co., Ltd.
Equities
300718
CNE1000035C2
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.09 CNY | -0.46% |
|
-0.30% | -29.43% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,598 | 5,017 | 6,804 | 5,544 | 3,902 | - | - |
| Enterprise Value (EV) 1 | 3,598 | 5,017 | 6,804 | 5,544 | 3,902 | 3,902 | 3,902 |
| P/E ratio | 24.2 x | 32.5 x | 67.1 x | 22.9 x | 13.3 x | 10.4 x | 9.09 x |
| Yield | - | - | 1.53% | - | 4.74% | 5.65% | 6.95% |
| Capitalization / Revenue | - | 5.09 x | 6.35 x | 5.02 x | 2.79 x | 2.09 x | 1.9 x |
| EV / Revenue | - | 5.09 x | 6.35 x | 5.02 x | 2.79 x | 2.09 x | 1.9 x |
| EV / EBITDA | - | - | 39.6 x | 15.9 x | 9.47 x | 8.09 x | 6.74 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 3.7 x | 4.98 x | 3.61 x | 2.35 x | 2.02 x | 2.03 x |
| Nbr of stocks (in thousands) | 297,000 | 297,222 | 298,011 | 298,868 | 298,108 | - | - |
| Reference price 2 | 12.11 | 16.88 | 22.83 | 18.55 | 13.09 | 13.09 | 13.09 |
| Announcement Date | 2/26/21 | 1/28/22 | 4/23/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 985 | 1,071 | 1,105 | 1,400 | 1,869 | 2,050 |
| EBITDA 1 | - | - | 171.9 | 349.4 | 412 | 482.5 | 579 |
| EBIT 1 | - | 178.4 | 113.6 | 285.1 | 339 | 432 | 491 |
| Operating Margin | - | 18.12% | 10.6% | 25.79% | 24.21% | 23.11% | 23.95% |
| Earnings before Tax (EBT) 1 | - | 178.4 | 113.3 | 282 | 338.5 | 431.7 | 490 |
| Net income 1 | 148.3 | 155 | 102.1 | 242.2 | 294 | 377.3 | 429 |
| Net margin | - | 15.74% | 9.53% | 21.91% | 20.99% | 20.19% | 20.93% |
| EPS 2 | 0.5000 | 0.5200 | 0.3400 | 0.8100 | 0.9850 | 1.260 | 1.440 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.3500 | - | 0.6200 | 0.7400 | 0.9100 |
| Announcement Date | 2/26/21 | 1/28/22 | 4/23/23 | 4/23/24 | - | - | - |
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) | - | 11.8% | 7.55% | 16.6% | 18.1% | 19.4% | 22.3% |
| ROA (Net income/ Total Assets) | - | - | 6.12% | 13.3% | 14.7% | 16.3% | 18.2% |
| Assets 1 | - | - | 1,668 | 1,823 | 2,001 | 2,318 | 2,356 |
| Book Value Per Share 2 | - | 4.560 | 4.580 | 5.140 | 5.560 | 6.470 | 6.460 |
| Cash Flow per Share 2 | - | 0.2700 | 0.5300 | 0.9200 | 0.7200 | 1.080 | 1.260 |
| Capex 1 | - | 67.9 | 80.6 | 71 | 96 | 55.5 | - |
| Capex / Sales | - | 6.9% | 7.52% | 6.42% | 6.85% | 2.97% | - |
| Announcement Date | 2/26/21 | 1/28/22 | 4/23/23 | 4/23/24 | - | - | - |
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
3
Last Close Price
13.09
CNY
Average target price
21.44
CNY
Spread / Average Target
+63.77%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.43% | 538M | |
| +2.73% | 8.5B | |
| +24.67% | 7.47B | |
| +24.49% | 3.65B | |
| -37.74% | 741M | |
| -54.19% | 722M | |
| +18.20% | 598M | |
| -5.68% | 606M | |
| -35.14% | 528M | |
| +20.04% | 457M |
- Stock Market
- Equities
- 300718 Stock
- Financials Zhejiang Changsheng Sliding Bearings Co., Ltd.
