Financials CNSIG Inner Mongolia Chemical Industry Co.,Ltd.

Equities

600328

CNE000001618

Commodity Chemicals

End-of-day quote Shanghai S.E. 03:30:00 27/06/2024 am IST 5-day change 1st Jan Change
6.8 CNY -2.86% Intraday chart for CNSIG Inner Mongolia Chemical Industry Co.,Ltd. -1.88% -13.04%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,618 6,388 15,715 16,641 11,513 10,011 - -
Enterprise Value (EV) 1 3,618 6,388 15,715 16,641 11,513 10,011 10,011 10,011
P/E ratio 7.72 x 11 x 10.6 x 7.7 x 9.91 x 6.6 x 5.11 x 4.59 x
Yield - - 2.86% - - - - -
Capitalization / Revenue 0.36 x 0.65 x 1.17 x - 0.72 x 0.66 x 0.63 x 0.61 x
EV / Revenue 0.36 x 0.65 x 1.17 x - 0.72 x 0.66 x 0.63 x 0.61 x
EV / EBITDA - 4.22 x 5.19 x - 3.59 x 3.01 x 2.52 x 2.3 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 0.98 x 2.03 x - 0.95 x 0.76 x 0.69 x 0.62 x
Nbr of stocks (in thousands) 5,69,441 12,44,965 12,44,965 14,72,612 14,72,225 14,72,225 - -
Reference price 2 6.354 5.131 12.62 11.30 7.820 6.800 6.800 6.800
Announcement Date 28/04/20 21/04/21 21/04/22 27/04/23 17/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,046 9,753 13,413 - 16,101 15,083 15,923 16,503
EBITDA 1 - 1,514 3,025 - 3,205 3,321 3,970 4,355
EBIT 1 - 737.5 2,175 - 2,177 2,558 3,286 3,657
Operating Margin - 7.56% 16.21% - 13.52% 16.96% 20.64% 22.16%
Earnings before Tax (EBT) 1 - 744 2,130 - 2,152 2,522 3,253 3,626
Net income 1 - 554 1,477 1,864 1,152 1,513 1,952 2,176
Net margin - 5.68% 11.01% - 7.15% 10.03% 12.26% 13.19%
EPS 2 0.8232 0.4646 1.186 1.467 0.7890 1.030 1.330 1.480
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - 0.3615 - - - - -
Announcement Date 28/04/20 21/04/21 21/04/22 27/04/23 17/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - 9.05% 20.8% - 8.74% 13% 14.9% 14.7%
ROA (Net income/ Total Assets) - 4.01% 9.75% - - - - -
Assets 1 - 13,811 15,147 - - - - -
Book Value Per Share 2 - 5.220 6.210 - 8.230 8.980 9.910 11.00
Cash Flow per Share 2 - 1.320 2.580 - 1.080 1.540 2.080 2.280
Capex 1 - 54.6 23.7 - 57 286 136 155
Capex / Sales - 0.56% 0.18% - 0.35% 1.9% 0.85% 0.94%
Announcement Date 28/04/20 21/04/21 21/04/22 27/04/23 17/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
6.8 CNY
Average target price
9.27 CNY
Spread / Average Target
+36.32%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 600328 Stock
  4. Financials CNSIG Inner Mongolia Chemical Industry Co.,Ltd.