Financials Anhui Conch Cement Company Limited Shanghai S.E.

Equities

600585

CNE0000019V8

Construction Materials

End-of-day quote Shanghai S.E. Other stock markets 03:30:00 30/04/2024 am IST			5-day change	1st Jan Change
22.98 ^CNY	-1.33%		+0.92%	+1.86%

26/04	Anhui Conch Cement Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
23/04	Anhui Conch Cement Company Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 03 July 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,85,089	2,59,475	2,02,461	1,40,675	1,11,321	1,14,061	-	-
Enterprise Value (EV) ¹	2,41,399	2,07,751	1,44,780	1,04,889	65,883	72,675	77,823	80,113
P/E ratio	7.99 x	6.16 x	5.05 x	8.06 x	8.32 x	8.47 x	7.93 x	8.11 x
Yield	3.94%	5.19%	7.5%	-	5.85%	6.23%	6.06%	6.06%
Capitalization / Revenue	1.82 x	1.47 x	1.21 x	1.07 x	0.79 x	0.8 x	0.8 x	0.8 x
EV / Revenue	1.54 x	1.18 x	0.86 x	0.79 x	0.47 x	0.51 x	0.55 x	0.56 x
EV / EBITDA	4.89 x	4.02 x	2.91 x	3.9 x	3.2 x	3.53 x	3.59 x	3.58 x
EV / FCF	7.85 x	8.08 x	7.5 x	-6.27 x	13.4 x	7.99 x	8.49 x	11 x
FCF Yield	12.7%	12.4%	13.3%	-16%	7.45%	12.5%	11.8%	9.06%
Price to Book	1.96 x	1.34 x	0.92 x	-	0.47 x	0.48 x	0.47 x	0.46 x
Nbr of stocks (in thousands)	52,99,303	52,99,303	52,99,303	52,99,303	52,84,238	52,77,060	-	-
Reference price ²	50.76	40.86	31.74	24.11	16.40	17.44	17.44	17.44
Announcement Date	20/03/20	05/03/21	25/03/22	27/03/23	19/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	1,57,030	1,76,243	1,67,953	1,32,022	1,40,999	1,43,403	1,42,136	1,41,977
EBITDA ¹	49,328	51,700	49,784	26,881	20,583	20,604	21,695	22,404
EBIT ¹	44,057	46,271	43,827	20,092	13,138	13,621	14,607	14,521
Operating Margin	28.06%	26.25%	26.1%	15.22%	9.32%	9.5%	10.28%	10.23%
Earnings before Tax (EBT) ¹	44,557	47,108	44,152	20,015	13,600	14,418	16,084	15,666
Net income ¹	33,593	35,130	33,267	15,661	10,430	10,867	12,282	11,961
Net margin	21.39%	19.93%	19.81%	11.86%	7.4%	7.58%	8.64%	8.42%
EPS ²	6.350	6.630	6.280	2.990	1.970	2.059	2.197	2.150
Free Cash Flow ¹	30,738	25,717	19,313	-16,739	4,910	9,101	9,167	7,258
FCF margin	19.57%	14.59%	11.5%	-12.68%	3.48%	6.35%	6.45%	5.11%
FCF Conversion (EBITDA)	62.31%	49.74%	38.79%	-	23.85%	44.17%	42.25%	32.4%
FCF Conversion (Net income)	91.5%	73.21%	58.05%	-	47.07%	83.74%	74.63%	60.68%
Dividend per Share ²	2.000	2.120	2.380	-	0.9600	1.086	1.056	1.056
Announcement Date	20/03/20	05/03/21	25/03/22	27/03/23	19/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 S1	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 S1	2025 S2
Net sales ¹	85,387	74,007	1,02,236	80,433	46,242	87,520	25,462	30,814	56,276	29,052	46,693	75,746	31,368	34,068	65,436	33,607	41,956	21,328	32,938	64,750	32,492	40,564	71,919	65,553	71,038
EBITDA	-	-	27,262	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	-	-	25,126	19,702	14,870	24,544	6,434	6,542	12,976	3,189	4,252	6,823	2,996	5,936	-	-	13,127	1,708	2,078	2,098	1,127	4,265	4,067	2,985	4,316
Operating Margin	-	-	24.58%	24.49%	32.16%	28.04%	25.27%	21.23%	23.06%	10.98%	9.11%	9.01%	9.55%	17.43%	-	-	31.29%	8.01%	6.31%	3.24%	3.47%	10.51%	5.66%	4.55%	6.08%
Earnings before Tax (EBT) ¹	-	-	32,280	-	14,432	-	6,684	7,440	-	3,362	3,677	-	-	-	-	-	-	1,916	2,674	-	1,723	4,861	-	-	-
Net income ¹	-	-	19,060	-	10,877	-	4,925	4,915	-	2,579	3,242	-	-	4,205	6,756	2,204	1,758	1,502	2,110	-	1,266	3,762	-	-	-
Net margin	-	-	18.64%	-	23.52%	-	19.34%	15.95%	-	8.88%	6.94%	-	-	12.34%	10.32%	6.56%	4.19%	7.04%	6.41%	-	3.9%	9.27%	-	-	-
EPS ²	3.470	3.040	3.590	2.820	-	3.460	-	-	1.860	-	-	1.130	0.4800	0.7900	-	-	0.3300	-	0.5000	0.4600	0.4100	0.4200	0.8000	0.6200	0.8300
Dividend per Share	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	20/03/20	21/08/20	05/03/21	27/08/21	25/03/22	25/03/22	28/04/22	25/08/22	25/08/22	27/10/22	27/03/23	27/03/23	26/04/23	21/08/23	21/08/23	27/10/23	19/03/24	26/04/24	-	-	-	-	-	-	-

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	43,690	51,723	57,681	35,787	45,438	41,387	36,238	33,949
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	30,738	25,717	19,313	-16,739	4,910	9,101	9,167	7,259
ROE (net income / shareholders' equity)	26.9%	23.5%	19.3%	8.5%	5.8%	6.12%	6.18%	5.89%
ROA (Net income/ Total Assets)	20.5%	18.5%	15.4%	6.34%	4.36%	5%	4.97%	4.63%
Assets ¹	1,64,344	1,89,880	2,15,965	2,47,128	2,39,141	2,17,494	2,47,204	2,58,235
Book Value Per Share ²	25.90	30.50	34.60	-	35.00	36.30	37.30	38.00
Cash Flow per Share ²	7.690	6.570	6.400	-	3.600	3.750	3.840	3.830
Capex ¹	10,000	9,080	14,587	26,388	14,167	13,257	15,312	13,984
Capex / Sales	6.37%	5.15%	8.69%	19.99%	10.05%	9.24%	10.77%	9.85%
Announcement Date	20/03/20	05/03/21	25/03/22	27/03/23	19/03/24	-	-	-

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 Anhui Conch Cement Company Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

17.44 CNY

Average target price

20.12 CNY

Spread / Average Target

+15.38%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cement & Concrete Manufacturing

	1st Jan change	Capi.
HOLCIM LTD	+18.45%	48.57B
JAMES HARDIE INDUSTRIES PLC	-5.15%	15.37B
SHREE CEMENT LIMITED	-10.14%	11.14B
EAGLE MATERIALS INC.	+28.73%	9B
DANGOTE CEMENT PLC	+105.28%	7.97B
TIANSHAN MATERIAL CO., LTD.	-3.59%	7.71B
TAIWAN CEMENT CORP.	-7.03%	7.56B
BUZZI S.P.A.	+24.84%	6.86B
ACC LTD	+14.48%	5.7B

Cement & Concrete Manufacturing