GANSU SHANGFENG CEMENT CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.12 CNY | 0.00% |
|
-3.47% | -24.07% |
| 18/06 | Shangfeng Cement to Buy Back Up to 19.2 Million Shares | MT |
| 17/06 | Gansu Shangfeng Cement Co.,Ltd announces an Equity Buyback for CNY 200 million worth of its shares. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,538 | 15,648 | 16,097 | 10,211 | 7,706 | 5,851 | - | - |
| Enterprise Value (EV) 1 | 14,538 | 15,648 | 16,097 | 10,211 | 7,706 | 5,851 | 5,851 | 5,851 |
| P/E ratio | 6.24 x | 7.71 x | 7.38 x | 10.8 x | 10.3 x | 7.8 x | 6.97 x | 6.38 x |
| Yield | 4.92% | - | 3.99% | 3.28% | 4.96% | 6.37% | 7.35% | - |
| Capitalization / Revenue | 1.96 x | 2.43 x | 1.94 x | 1.43 x | 1.2 x | 0.92 x | 0.89 x | 0.88 x |
| EV / Revenue | 1.96 x | 2.43 x | 1.94 x | 1.43 x | 1.2 x | 0.92 x | 0.89 x | 0.88 x |
| EV / EBITDA | 4.07 x | - | 4.83 x | 5.71 x | 4.9 x | 3.66 x | 3.26 x | 3.13 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 2.74 x | 2.34 x | 1.97 x | 1.24 x | 0.88 x | 0.64 x | 0.61 x | 0.56 x |
| Nbr of stocks (in thousands) | 9,53,842 | 9,62,477 | 9,62,477 | 9,56,061 | 9,56,061 | 9,56,061 | - | - |
| Reference price 2 | 15.24 | 16.26 | 16.72 | 10.68 | 8.060 | 6.120 | 6.120 | 6.120 |
| Announcement Date | 14/04/20 | 27/04/21 | 26/04/22 | 19/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,412 | 6,432 | 8,315 | 7,135 | 6,397 | 6,338 | 6,554 | 6,676 |
| EBITDA 1 | 3,568 | - | 3,334 | 1,788 | 1,573 | 1,599 | 1,794 | 1,868 |
| EBIT 1 | 3,160 | 2,721 | 2,784 | 1,258 | 943 | 1,044 | 1,174 | 1,149 |
| Operating Margin | 42.64% | 42.31% | 33.48% | 17.62% | 14.74% | 16.47% | 17.92% | 17.21% |
| Earnings before Tax (EBT) 1 | 3,152 | 2,718 | 2,775 | 1,243 | 932.5 | 960 | 1,072 | 1,171 |
| Net income 1 | 2,331 | 2,026 | 2,176 | 948.9 | 744.3 | 761.3 | 850.9 | 930.5 |
| Net margin | 31.46% | 31.49% | 26.17% | 13.3% | 11.63% | 12.01% | 12.98% | 13.94% |
| EPS 2 | 2.442 | 2.108 | 2.267 | 0.9900 | 0.7813 | 0.7850 | 0.8775 | 0.9600 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.7500 | - | 0.6667 | 0.3500 | 0.4000 | 0.3900 | 0.4500 | - |
| Announcement Date | 14/04/20 | 27/04/21 | 26/04/22 | 19/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 |
|---|---|---|---|---|---|
| Net sales 1 | 2,623 | - | 1,819 | 3,209 | 1,669 |
| EBITDA | - | - | - | - | - |
| EBIT | 642.3 | - | - | - | - |
| Operating Margin | 24.49% | - | - | - | - |
| Earnings before Tax (EBT) | 654.6 | - | - | - | - |
| Net income 1 | 587.1 | 172.6 | 358.8 | 531.4 | 169.2 |
| Net margin | 22.38% | - | 19.73% | 16.56% | 10.14% |
| EPS | - | 0.1800 | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 26/04/22 | 19/04/23 | 23/08/23 | 23/08/23 | 25/10/23 |
1CNY in Million
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) | 53.3% | 33.2% | 29.1% | 11.4% | 8.66% | 8.08% | 8.51% | 8.5% |
| ROA (Net income/ Total Assets) | 27.6% | - | 15.9% | 6.05% | 4.36% | 4.2% | 4.5% | 4.9% |
| Assets 1 | 8,451 | - | 13,702 | 15,681 | 17,084 | 18,126 | 18,908 | 18,991 |
| Book Value Per Share 2 | 5.560 | 6.940 | 8.490 | 8.630 | 9.120 | 9.520 | 10.10 | 10.90 |
| Cash Flow per Share 2 | 3.200 | 2.060 | 2.910 | 1.050 | 1.150 | 1.070 | 1.580 | 0.8000 |
| Capex 1 | 355 | - | 1,112 | 1,108 | 915 | 1,335 | 1,242 | 880 |
| Capex / Sales | 4.79% | - | 13.38% | 15.53% | 14.3% | 21.06% | 18.95% | 13.19% |
| Announcement Date | 14/04/20 | 27/04/21 | 26/04/22 | 19/04/23 | 24/04/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
6.12
CNY
Average target price
9.032
CNY
Spread / Average Target
+47.59%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.07% | 81Cr | |
| +20.60% | 4.98TCr | |
| +3.10% | 1.6TCr | |
| -16.27% | 1.36TCr | |
| -2.73% | 1.21TCr | |
| -1.87% | 792.85Cr | |
| +36.46% | 740.73Cr | |
| +7.21% | 736.27Cr | |
| +105.28% | 727Cr | |
| -19.16% | 643.77Cr |
- Stock Market
- Equities
- 000672 Stock
- Financials Gansu Shangfeng Cement Co.,Ltd
