Financials China Sunsine Chemical Holdings Ltd.

Equities

Market Closed - Singapore S.E. Other stock markets 01:27:27 17/05/2024 pm IST			5-day change	1st Jan Change
0.39 ^SGD	-1.27%		-1.27%	-1.27%

17/05	China Sunsine Chemical Further Buys Back Shares	MT
13/05	China Sunsine Chemical Holdings Ltd. commences an Equity Buyback Plan for 95,736,910 shares, representing 10% of its issued share capital, under the authorization approved on April 26, 2024.	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	502.5	480.5	470.6	410.4	378.9	373.3	-	-
Enterprise Value (EV) ¹	502.5	480.5	470.6	410.4	378.9	373.3	373.3	373.3
P/E ratio	6.51 x	10.8 x	4.37 x	3.3 x	5.46 x	5.42 x	4.99 x	4.81 x
Yield	1.94%	2.02%	2.06%	5.88%	-	6.15%	6.15%	6.15%
Capitalization / Revenue	0.94 x	1.01 x	0.59 x	0.55 x	0.58 x	0.55 x	0.53 x	0.5 x
EV / Revenue	0.94 x	1.01 x	0.59 x	0.55 x	0.58 x	0.55 x	0.53 x	0.5 x
EV / EBITDA	4.45 x	5.56 x	2.66 x	2.37 x	3.56 x	3.97 x	3.63 x	3.43 x
EV / FCF	6.82 x	15.5 x	13.9 x	31.8 x	-	5.91 x	4.02 x	4.42 x
FCF Yield	14.7%	6.45%	7.17%	3.15%	-	16.9%	24.8%	22.6%
Price to Book	0.98 x	0.86 x	0.7 x	0.57 x	-	0.48 x	0.45 x	0.42 x
Nbr of stocks (in thousands)	9,75,643	9,70,720	9,70,395	9,65,640	9,59,249	9,57,069	-	-
Reference price ²	0.5150	0.4950	0.4850	0.4250	0.3950	0.3900	0.3900	0.3900
Announcement Date	28/02/20	25/02/21	23/02/22	28/02/23	29/02/24	-	-	-

¹SGD in Million²SGD

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	535.9	477.4	792	742.5	653.2	676.3	708.7	739.7
EBITDA ¹	112.9	86.39	176.8	173.4	106.3	93.9	102.7	108.7
EBIT ¹	90.22	61.74	148.6	142.4	84.81	69.96	77.89	79.85
Operating Margin	16.83%	12.93%	18.77%	19.18%	12.98%	10.34%	10.99%	10.8%
Earnings before Tax (EBT) ¹	90.12	61.47	148.6	142.4	84.81	85.48	89.23	94.85
Net income ¹	77.43	44.76	107.6	124.7	69.69	69.18	75.47	78.22
Net margin	14.45%	9.38%	13.59%	16.79%	10.67%	10.23%	10.65%	10.58%
EPS ²	0.0791	0.0460	0.1109	0.1287	0.0724	0.0720	0.0781	0.0810
Free Cash Flow ¹	73.7	31.01	33.74	12.91	-	63.21	92.75	84.47
FCF margin	13.75%	6.5%	4.26%	1.74%	-	9.35%	13.09%	11.42%
FCF Conversion (EBITDA)	65.26%	35.9%	19.09%	7.45%	-	67.31%	90.3%	77.69%
FCF Conversion (Net income)	95.18%	69.29%	31.35%	10.35%	-	91.37%	122.9%	107.98%
Dividend per Share ²	0.0100	0.0100	0.0100	0.0250	-	0.0240	0.0240	0.0240
Announcement Date	28/02/20	25/02/21	23/02/22	28/02/23	29/02/24	-	-	-

¹SGD in Million²SGD

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	73.7	31	33.7	12.9	-	63.2	92.8	84.5
ROE (net income / shareholders' equity)	15.9%	8%	17.2%	18.7%	-	9.1%	9.3%	9.1%
ROA (Net income/ Total Assets)	18.4%	6.9%	14.3%	15.8%	-	7.6%	8.6%	7.6%
Assets ¹	421.7	648.7	754.2	790.8	-	910.3	877.5	1,029
Book Value Per Share ²	0.5200	0.5700	0.7000	0.7400	-	0.8100	0.8600	0.9200
Cash Flow per Share ²	-	-	-	-	-	-0	0.1000	-
Capex ¹	14.4	56.3	45.4	16.5	-	28.1	23.4	28.1
Capex / Sales	2.7%	11.8%	5.74%	2.23%	-	4.16%	3.31%	3.8%
Announcement Date	28/02/20	25/02/21	23/02/22	28/02/23	29/02/24	-	-	-

¹SGD in Million²SGD

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.39 SGD

Average target price

0.47 SGD

Spread / Average Target

+20.51%

	1st Jan change	Capi.
CHINA SUNSINE CHEMICAL HOLDINGS LTD.	-1.27%	28Cr
ECOLAB INC.	+17.80%	6.67TCr
SIKA AG	+2.92%	4.98TCr
GIVAUDAN SA	+19.98%	4.25TCr
FUJIFILM HOLDINGS CORPORATION	+20.88%	2.64TCr
EMS-CHEMIE HOLDING AG	+12.04%	1.97TCr
CELANESE CORPORATION	+1.27%	1.72TCr
POSCO FUTURE M CO., LTD.	-22.98%	1.58TCr
SYMRISE AG	+2.77%	1.56TCr
ALBEMARLE CORPORATION	-9.25%	1.54TCr