BEIJING TIANYISHANGJIA NEW MATERIAL CORP., LTD. Financials Beijing Tianyishangjia New Material Corp., Ltd.
Equities
688033
CNE100003M77
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.78 CNY | -3.95% |
|
-5.93% | -53.96% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,125 | 6,430 | 14,831 | 12,221 | 9,501 | 4,369 | - |
| Enterprise Value (EV) 1 | 12,125 | 6,430 | 14,831 | 12,221 | 9,501 | 4,369 | 4,369 |
| P/E ratio | 42.2 x | 55.1 x | 84.7 x | 58.8 x | 65 x | 4.82 x | 3.43 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 20.8 x | - | 22.1 x | 12.4 x | 4.29 x | 0.96 x | 0.71 x |
| EV / Revenue | 20.8 x | - | 22.1 x | 12.4 x | 4.29 x | 0.96 x | 0.71 x |
| EV / EBITDA | - | - | 53.2 x | - | 23.4 x | 3.19 x | 2.22 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 5.73 x | 2.39 x | 1.81 x | 0.69 x | 0.58 x |
| Nbr of stocks (in thousands) | 4,48,737 | 4,48,737 | 4,48,737 | 5,61,368 | 5,62,199 | 5,61,607 | - |
| Reference price 2 | 27.02 | 14.33 | 33.05 | 21.77 | 16.90 | 7.780 | 7.780 |
| Announcement Date | 28/04/20 | 26/02/21 | 25/02/22 | 27/02/23 | 23/02/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 581.8 | - | 671.3 | 987.1 | 2,216 | 4,530 | 6,142 |
| EBITDA 1 | - | - | 278.8 | - | 405.5 | 1,368 | 1,967 |
| EBIT 1 | - | - | 218 | 199.2 | 237.6 | 1,035 | 1,437 |
| Operating Margin | - | - | 32.48% | 20.18% | 10.72% | 22.85% | 23.4% |
| Earnings before Tax (EBT) 1 | - | - | 217.8 | 196.8 | 267.4 | 1,032 | 1,434 |
| Net income 1 | 270.7 | 114.5 | 175 | 179.2 | 145.5 | 907.5 | 1,274 |
| Net margin | 46.53% | - | 26.07% | 18.15% | 6.56% | 20.04% | 20.74% |
| EPS 2 | 0.6400 | 0.2600 | 0.3900 | 0.3700 | 0.2600 | 1.615 | 2.265 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 28/04/20 | 26/02/21 | 25/02/22 | 27/02/23 | 23/02/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.8% | - | 7.01% | 5.47% | 2.81% | 14.2% | 16.7% |
| ROA (Net income/ Total Assets) | - | - | 6.01% | - | - | 9.8% | 12.4% |
| Assets 1 | - | - | 2,913 | - | - | 9,260 | 10,270 |
| Book Value Per Share 2 | - | - | 5.760 | 9.110 | 9.320 | 11.30 | 13.30 |
| Cash Flow per Share 2 | - | - | 0.0300 | -0.0600 | -0.8800 | 0.1600 | 0.9600 |
| Capex 1 | - | - | 611 | 987 | 1,144 | 667 | 691 |
| Capex / Sales | - | - | 91.02% | 99.95% | 51.64% | 14.71% | 11.24% |
| Announcement Date | 28/04/20 | 26/02/21 | 25/02/22 | 27/02/23 | 23/02/24 | - | - |
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
7.78
CNY
Average target price
26
CNY
Spread / Average Target
+234.19%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -53.96% | 60Cr | |
| +15.39% | 12TCr | |
| +37.04% | 10TCr | |
| +9.63% | 1.97TCr | |
| +7.49% | 1.94TCr | |
| +44.94% | 1.09TCr | |
| +27.54% | 970.63Cr | |
| -1.74% | 804.73Cr | |
| -26.26% | 587.66Cr | |
| +31.54% | 515.45Cr |
- Stock Market
- Equities
- 688033 Stock
- Financials Beijing Tianyishangjia New Material Corp., Ltd.