CHANGAN MINSHENG APLL LOGISTICS CO., LTD. Financials Changan Minsheng APLL Logistics Co., Ltd.
Equities
1292
CNE1000002X8
Ground Freight & Logistics
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.47 HKD | +0.41% |
|
-3.14% | +22.89% |
| 27/03 | Changan Minsheng Apll Logistics Co., Ltd. Proposes Final Dividend for the Year Ended 31 December 2023 | CI |
| 18/01 | Minsheng APLL Arm Terminates Services Deal With Affiliate | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 516.6 | 311.4 | 313.7 | 249.6 | 264.8 | 296.1 |
| Enterprise Value (EV) 1 | -610.4 | -464.9 | -660.8 | -807.9 | -407.9 | -357.3 |
| P/E ratio | 11.2 x | -5.56 x | 745 x | 8.56 x | 6.88 x | 5.25 x |
| Yield | 3.14% | - | - | 3.25% | 9.18% | 10.9% |
| Capitalization / Revenue | 0.1 x | 0.07 x | 0.07 x | 0.04 x | 0.03 x | 0.04 x |
| EV / Revenue | -0.12 x | -0.11 x | -0.14 x | -0.13 x | -0.05 x | -0.04 x |
| EV / EBITDA | -3.96 x | -43.5 x | -9.11 x | -8.81 x | -3.27 x | -2.12 x |
| EV / FCF | 64.6 x | 1.99 x | -2.98 x | -10.2 x | 1.35 x | -2.04 x |
| FCF Yield | 1.55% | 50.2% | -33.6% | -9.77% | 74.3% | -49% |
| Price to Book | 0.26 x | 0.16 x | 0.16 x | 0.13 x | 0.13 x | 0.15 x |
| Nbr of stocks (in thousands) | 1,62,064 | 1,62,064 | 1,62,064 | 1,62,064 | 1,62,064 | 1,62,064 |
| Reference price 2 | 3.187 | 1.921 | 1.936 | 1.540 | 1.634 | 1.827 |
| Announcement Date | 16/04/19 | 21/04/20 | 20/04/21 | 28/04/22 | 27/04/23 | 26/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,112 | 4,342 | 4,686 | 6,021 | 7,697 | 7,969 |
| EBITDA 1 | 154 | 10.68 | 72.56 | 91.73 | 124.7 | 168.4 |
| EBIT 1 | 60.42 | -75.71 | -16.13 | 10.86 | 35.79 | 56.86 |
| Operating Margin | 1.18% | -1.74% | -0.34% | 0.18% | 0.46% | 0.71% |
| Earnings before Tax (EBT) 1 | 101.8 | -36.7 | 23.24 | 58.84 | 68.29 | 75.01 |
| Net income 1 | 46.11 | -55.97 | 0.421 | 29.15 | 38.48 | 56.45 |
| Net margin | 0.9% | -1.29% | 0.01% | 0.48% | 0.5% | 0.71% |
| EPS 2 | 0.2845 | -0.3453 | 0.002597 | 0.1799 | 0.2374 | 0.3483 |
| Free Cash Flow 1 | -9.453 | -233.2 | 221.7 | 78.89 | -303 | 175 |
| FCF margin | -0.18% | -5.37% | 4.73% | 1.31% | -3.94% | 2.2% |
| FCF Conversion (EBITDA) | - | - | 305.6% | 86% | - | 103.91% |
| FCF Conversion (Net income) | - | - | 52,671.56% | 270.66% | - | 310.06% |
| Dividend per Share 2 | 0.1000 | - | - | 0.0500 | 0.1500 | 0.2000 |
| Announcement Date | 16/04/19 | 21/04/20 | 20/04/21 | 28/04/22 | 27/04/23 | 26/04/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,127 | 776 | 975 | 1,057 | 673 | 653 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -9.45 | -233 | 222 | 78.9 | -303 | 175 |
| ROE (net income / shareholders' equity) | 3.18% | -2.16% | 0.68% | 2.04% | 2.18% | 2.66% |
| ROA (Net income/ Total Assets) | 0.8% | -1.03% | -0.23% | 0.16% | 0.49% | 0.7% |
| Assets 1 | 5,756 | 5,431 | -187 | 18,413 | 7,822 | 8,015 |
| Book Value Per Share 2 | 12.20 | 11.80 | 11.80 | 12.00 | 12.30 | 12.40 |
| Cash Flow per Share 2 | 7.340 | 5.100 | 5.520 | 6.120 | 4.660 | 5.450 |
| Capex 1 | 134 | 151 | 53.5 | 51.2 | 93.2 | 172 |
| Capex / Sales | 2.61% | 3.47% | 1.14% | 0.85% | 1.21% | 2.16% |
| Announcement Date | 16/04/19 | 21/04/20 | 20/04/21 | 28/04/22 | 27/04/23 | 26/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +22.89% | 51.02M | |
| +3.84% | 81.18B | |
| +6.99% | 77.38B | |
| -.--% | 26.71B | |
| -4.64% | 13.09B | |
| -2.22% | 9.69B | |
| -13.25% | 8.06B | |
| -9.19% | 7.53B | |
| +14.90% | 6.34B | |
| +9.30% | 5.55B |
- Stock Market
- Equities
- 1292 Stock
- Financials Changan Minsheng APLL Logistics Co., Ltd.