EAST BUY HOLDING LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.08 HKD | -0.15% |
|
+2.35% | -52.95% |
| 01/07 | East Buy Losing Followers After Complaints | MT |
| 10/06 | East Buy Shares Rebound After Founder Apologizes for 'Mess' Comment | MT |
Valuation
| Fiscal Period: Mei | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,033 | 27,107 | 9,904 | 3,148 | 26,746 | 12,553 | - | - |
| Enterprise Value (EV) 1 | 5,535 | 25,156 | 8,068 | 1,559 | 25,340 | 9,457 | 6,886 | 6,074 |
| P/E ratio | -195 x | -36.5 x | -5.76 x | -5.94 x | 29 x | 17.8 x | 15.2 x | 13.3 x |
| Yield | - | - | - | - | - | 0.82% | 0.94% | 1.07% |
| Capitalization / Revenue | 8.74 x | 25.1 x | 6.98 x | 3.5 x | 5.93 x | 2.04 x | 1.84 x | 1.6 x |
| EV / Revenue | 6.02 x | 23.3 x | 5.69 x | 1.74 x | 5.62 x | 1.53 x | 1.01 x | 0.77 x |
| EV / EBITDA | -45.4 x | -37.3 x | -7.74 x | -4.84 x | 21 x | 9.34 x | 5.39 x | 4.37 x |
| EV / FCF | - | -41.8 x | -7.82 x | - | 20.2 x | 9.95 x | 6.54 x | 4.73 x |
| FCF Yield | - | -2.39% | -12.8% | - | 4.94% | 10% | 15.3% | 21.2% |
| Price to Book | 2.15 x | 14.5 x | 4.76 x | 1.92 x | 9.47 x | 3.58 x | 2.88 x | 2.33 x |
| Nbr of stocks (in thousands) | 9,36,336 | 9,39,465 | 10,00,571 | 10,00,724 | 10,13,867 | 10,31,252 | - | - |
| Reference price 2 | 8.579 | 28.85 | 9.899 | 3.146 | 26.38 | 12.19 | 12.19 | 12.19 |
| Announcement Date | 16/08/19 | 21/08/20 | 27/08/21 | 26/08/22 | 25/08/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Mei | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 918.9 | 1,081 | 1,419 | 898.5 | 4,510 | 6,163 | 6,816 | 7,866 |
| EBITDA 1 | -122 | -673.8 | -1,042 | -322.3 | 1,207 | 1,012 | 1,278 | 1,390 |
| EBIT 1 | -131.1 | -762.5 | -1,192 | -411.5 | 1,162 | 937.6 | 1,074 | 1,311 |
| Operating Margin | -14.26% | -70.56% | -84% | -45.8% | 25.76% | 15.21% | 15.76% | 16.66% |
| Earnings before Tax (EBT) 1 | -74.98 | -715.5 | -1,659 | -552.3 | 1,173 | 857.2 | 1,003 | 1,263 |
| Net income 1 | -39.77 | -742 | -1,658 | -534 | 971.3 | 790.7 | 887.9 | 1,038 |
| Net margin | -4.33% | -68.67% | -116.9% | -59.42% | 21.54% | 12.83% | 13.03% | 13.2% |
| EPS 2 | -0.0440 | -0.7900 | -1.720 | -0.5300 | 0.9100 | 0.6848 | 0.7999 | 0.9158 |
| Free Cash Flow 1 | - | -601.3 | -1,032 | - | 1,252 | 950.2 | 1,053 | 1,285 |
| FCF margin | - | -55.64% | -72.73% | - | 27.75% | 15.42% | 15.45% | 16.34% |
| FCF Conversion (EBITDA) | - | - | - | - | 103.66% | 93.86% | 82.44% | 92.42% |
| FCF Conversion (Net income) | - | - | - | - | 128.86% | 120.17% | 118.61% | 123.75% |
| Dividend per Share 2 | - | - | - | - | - | 0.1000 | 0.1150 | 0.1300 |
| Announcement Date | 16/08/19 | 21/08/20 | 27/08/21 | 26/08/22 | 25/08/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: May | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 567.6 | 512.9 | 676.8 | 741.9 | 2,080 | 2,430 | 2,795 | 3,807 | 3,923 | 3,932 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | -573.7 | -618 | - | 497.9 | 563.7 | 325.6 | 448.7 | 427.6 |
| Operating Margin | - | - | -84.78% | -83.29% | - | 20.49% | 20.17% | 8.55% | 11.44% | 10.88% |
| Earnings before Tax (EBT) | - | - | - | - | - | 417.4 | - | - | - | - |
| Net income 1 | - | -670.7 | -674.4 | - | 585.3 | 386 | 249.2 | 432.3 | - | - |
| Net margin | - | -130.76% | -99.66% | - | 28.14% | 15.89% | 8.92% | 11.36% | - | - |
| EPS | - | - | - | - | 0.5500 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 28/02/20 | 21/08/20 | 22/01/21 | 27/08/21 | 17/01/23 | 25/08/23 | 24/01/24 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: May | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 2,498 | 1,951 | 1,836 | 1,589 | 1,406 | 3,096 | 5,667 | 6,479 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -601 | -1,032 | - | 1,252 | 950 | 1,053 | 1,285 |
| ROE (net income / shareholders' equity) | -2.28% | -33.2% | -85.6% | -29.3% | 21.9% | 21.1% | 20% | 20.3% |
| ROA (Net income/ Total Assets) | -1.7% | -23.5% | -52.4% | -20% | 18.4% | 12.9% | 13.4% | 14.9% |
| Assets 1 | 2,345 | 3,159 | 3,167 | 2,672 | 5,272 | 6,128 | 6,604 | 6,989 |
| Book Value Per Share 2 | 3.980 | 1.990 | 2.080 | 1.640 | 2.790 | 3.410 | 4.230 | 5.240 |
| Cash Flow per Share 2 | -0.0400 | -0.5600 | -0.9500 | -0.9200 | 1.260 | 1.560 | 0.7400 | 1.040 |
| Capex 1 | 20.8 | 79.8 | 118 | 20.3 | 12.8 | 22.5 | 24.4 | 27 |
| Capex / Sales | 2.27% | 7.39% | 8.33% | 2.26% | 0.28% | 0.37% | 0.36% | 0.34% |
| Announcement Date | 16/08/19 | 21/08/20 | 27/08/21 | 26/08/22 | 25/08/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
12.17
CNY
Average target price
27.04
CNY
Spread / Average Target
+122.10%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -52.95% | 1.73B | |
| -6.13% | 191B | |
| +46.15% | 92.32B | |
| -14.34% | 86.03B | |
| +1.27% | 80.68B | |
| +9.98% | 51.86B | |
| +20.61% | 26.64B | |
| +41.07% | 11.44B | |
| -22.75% | 7.44B | |
| -9.26% | 6.01B |
- Stock Market
- Equities
- 1797 Stock
- Financials East Buy Holding Limited
