Stock 000786 BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Beijing New Building Materials Public Limited Company

Equities

000786

CNE000000QS4

Construction Supplies & Fixtures

End-of-day quote Shenzhen S.E.
Other stock markets
 03:30:00 30/04/2024 am IST 		5-day change 1st Jan Change
32.75 CNY -1.03% Intraday chart for Beijing New Building Materials Public Limited Company +4.47% +40.20%
26/04 Beijing New Building Materials Public Limited Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
20/03 Beijing New Building Materials' 2023 Profit Rises 12% MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 42,998 67,665 60,535 43,724 39,467 55,331 - -
Enterprise Value (EV) 1 44,490 68,703 63,316 44,943 41,702 51,815 50,897 46,204
P/E ratio 97.5 x 23.7 x 17.2 x 13.9 x 11.2 x 12.7 x 10.9 x 9.89 x
Yield 0.32% 1.37% 1.83% 2.53% 3.57% 3.17% 3.42% 3.8%
Capitalization / Revenue 3.23 x 4.03 x 2.87 x 2.19 x 1.76 x 2.06 x 1.8 x 1.6 x
EV / Revenue 3.34 x 4.09 x 3 x 2.25 x 1.86 x 1.93 x 1.66 x 1.34 x
EV / EBITDA 13.8 x 17.6 x 14.1 x 10.9 x 8.81 x 9.31 x 7.95 x 6.63 x
EV / FCF - - 28.7 x 16.3 x 11.2 x 11.2 x 13.6 x 9.44 x
FCF Yield - - 3.49% 6.12% 8.92% 8.9% 7.35% 10.6%
Price to Book 3.08 x 4.06 x 3.2 x 2.09 x 1.69 x 2.1 x 1.83 x 1.65 x
Nbr of stocks (in thousands) 16,89,508 16,89,508 16,89,508 16,89,508 16,89,508 16,89,508 - -
Reference price 2 25.45 40.05 35.83 25.88 23.36 32.75 32.75 32.75
Announcement Date 20/03/20 19/03/21 22/03/22 21/03/23 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 13,323 16,803 21,086 19,934 22,426 26,800 30,751 34,497
EBITDA 1 3,222 3,897 4,484 4,107 4,735 5,565 6,403 6,969
EBIT 1 2,698 3,303 3,769 3,311 3,880 4,670 5,457 6,042
Operating Margin 20.25% 19.66% 17.87% 16.61% 17.3% 17.43% 17.75% 17.51%
Earnings before Tax (EBT) 1 656.6 3,341 3,794 3,283 3,768 4,631 5,418 6,006
Net income 1 441.1 2,860 3,510 3,136 3,524 4,349 5,073 5,593
Net margin 3.31% 17.02% 16.65% 15.73% 15.71% 16.23% 16.5% 16.21%
EPS 2 0.2610 1.693 2.078 1.856 2.086 2.574 3.003 3.312
Free Cash Flow 1 - - 2,207 2,750 3,718 4,613 3,741 4,897
FCF margin - - 10.47% 13.8% 16.58% 17.21% 12.17% 14.2%
FCF Conversion (EBITDA) - - 49.22% 66.97% 78.53% 82.89% 58.42% 70.27%
FCF Conversion (Net income) - - 62.88% 87.69% 105.52% 106.06% 73.74% 87.55%
Dividend per Share 2 0.0820 0.5500 0.6550 0.6550 0.8350 1.038 1.120 1.244
Announcement Date 20/03/20 19/03/21 22/03/22 21/03/23 19/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,163 4,610 5,763 - 4,937 4,624 4,724 6,677 11,402 5,648 5,377 5,944 7,066 6,939 6,618 6,504 11,202
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 820.5 583.9 1,110 - 786.5 830.5 633.4 1,372 - 974.7 899.8 914.5 1,975 577.5 938.9 - -
Operating Margin 15.89% 12.67% 19.27% - 15.93% 17.96% 13.41% 20.55% - 17.26% 16.74% 15.39% 27.95% 8.32% 14.19% - -
Earnings before Tax (EBT) 1 826.7 - - - - 839.1 - - - 925.1 842.4 906 1,734 65.83 1,880 - -
Net income 1 786.9 - 1,077 1,637 - 791.9 - 1,304 1,896 860.4 768 822 1,549 59.13 1,858 - -
Net margin 15.24% - 18.69% - - 17.13% - 19.54% 16.63% 15.23% 14.28% 13.83% 21.93% 0.85% 28.08% - -
EPS 2 0.4700 0.3310 0.6400 - 0.4200 0.4700 0.3500 0.7700 - 0.5100 0.4600 0.4870 0.8885 0.0350 1.100 - -
Dividend per Share 2 0.6550 - - - - - - - - - - - - - 1.015 - -
Announcement Date 22/03/22 29/04/22 19/08/22 19/08/22 26/10/22 21/03/23 28/04/23 18/08/23 18/08/23 26/10/23 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 1,492 1,039 2,780 1,218 2,235 - - -
Net Cash position 1 - - - - - 3,517 4,435 9,127
Leverage (Debt/EBITDA) 0.463 x 0.2665 x 0.6201 x 0.2966 x 0.472 x - - -
Free Cash Flow 1 - - 2,207 2,750 3,718 4,613 3,741 4,897
ROE (net income / shareholders' equity) 3.15% 18.7% 19.2% 15.9% 16% 16.7% 17.4% 17.2%
ROA (Net income/ Total Assets) 2.24% 12.9% 13.8% 9.48% - 13% 14% 13.5%
Assets 1 19,685 22,190 25,471 33,086 - 33,559 36,222 41,380
Book Value Per Share 2 8.260 9.870 11.20 12.40 13.80 15.60 17.90 19.80
Cash Flow per Share 2 1.170 1.090 2.270 2.170 2.800 2.860 3.630 3.760
Capex 1 2,109 1,354 1,624 914 1,016 1,571 1,429 1,451
Capex / Sales 15.83% 8.06% 7.7% 4.58% 4.53% 5.86% 4.65% 4.21%
Announcement Date 20/03/20 19/03/21 22/03/22 21/03/23 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 Beijing New Building Materials Public Limited Company

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
32.75 CNY
Average target price
37.32 CNY
Spread / Average Target
+13.96%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction Supplies & Fixtures

1st Jan change Capi.
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY Stock Beijing New Building Materials Public Limited Company
+40.20% 7.64B
SAINT-GOBAIN Stock Saint-Gobain
+13.56% 40.03B
ASSA ABLOY AB Stock Assa Abloy AB
+1.41% 29.87B
BUILDERS FIRSTSOURCE, INC. Stock Builders FirstSource, Inc.
+13.06% 22.49B
CARLISLE COMPANIES INCORPORATED Stock Carlisle Companies Incorporated
+26.45% 18.29B
TREX COMPANY, INC. Stock Trex Company, Inc.
+8.79% 9.69B
FORTUNE BRANDS INNOVATIONS, INC. Stock Fortune Brands Innovations, Inc.
-6.19% 8.94B
AGC INC. Stock AGC Inc.
+10.26% 7.76B
SIMPSON MANUFACTURING CO., INC. Stock Simpson Manufacturing Co., Inc.
-9.99% 7.46B
THE AZEK COMPANY INC. Stock The AZEK Company Inc.
+19.56% 6.66B
Other Construction Supplies & Fixtures
  1. Stock Market
  2. Equities
  3. 000786 Stock
  4. Financials Beijing New Building Materials Public Limited Company