GRINM SEMICONDUCTOR MATERIALS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.35 CNY | -0.67% |
|
-2.91% | -16.19% |
| 06/05 | Grinm Semiconductor Materials Buys Back Shares Worth 36 Million Yuan | MT |
| 06/05 | Tranche Update on GRINM Semiconductor Materials Co., Ltd.'s Equity Buyback Plan announced on February 21, 2024. | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 16,519 | 15,408 | 12,879 | - | - |
| Enterprise Value (EV) 1 | 16,519 | 15,408 | 12,879 | 12,879 | 12,879 |
| P/E ratio | 41.4 x | 61.8 x | 35.7 x | 30.4 x | 24.6 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 16 x | 9.35 x | 8.13 x | 7.15 x |
| EV / Revenue | - | 16 x | 9.35 x | 8.13 x | 7.15 x |
| EV / EBITDA | - | 5,53,95,943 x | - | 2,46,72,174 x | 2,03,45,774 x |
| EV / FCF | - | 9,64,41,314 x | - | - | - |
| FCF Yield | - | 0% | - | - | - |
| Price to Book | - | 3.72 x | 2.88 x | 2.63 x | 2.37 x |
| Nbr of stocks (in thousands) | 12,47,621 | 12,47,621 | 12,44,336 | - | - |
| Reference price 2 | 13.24 | 12.35 | 10.35 | 10.35 | 10.35 |
| Announcement Date | 13/02/23 | 07/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 960.4 | 1,377 | 1,584 | 1,800 |
| EBITDA | - | 278.1 | - | 522 | 633 |
| EBIT 1 | - | 324.1 | 440 | 534 | 660 |
| Operating Margin | - | 33.75% | 31.95% | 33.71% | 36.67% |
| Earnings before Tax (EBT) 1 | - | 324.4 | 447 | 536 | 663 |
| Net income 1 | 351.3 | 254.2 | 358 | 430 | 528 |
| Net margin | - | 26.47% | 26% | 27.15% | 29.33% |
| EPS 2 | 0.3200 | 0.2000 | 0.2900 | 0.3400 | 0.4200 |
| Free Cash Flow | - | 159.8 | - | - | - |
| FCF margin | - | 16.64% | - | - | - |
| FCF Conversion (EBITDA) | - | 57.44% | - | - | - |
| FCF Conversion (Net income) | - | 62.86% | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 13/02/23 | 07/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | 160 | - | - | - |
| ROE (net income / shareholders' equity) | - | 6.25% | 8% | 8.7% | 9.7% |
| ROA (Net income/ Total Assets) | - | 5.08% | 6.5% | 7.1% | 7.9% |
| Assets 1 | - | 5,004 | 5,508 | 6,056 | 6,684 |
| Book Value Per Share 2 | - | 3.320 | 3.600 | 3.940 | 4.360 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 107 | 267 | 242 | 155 |
| Capex / Sales | - | 11.13% | 19.39% | 15.28% | 8.61% |
| Announcement Date | 13/02/23 | 07/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.35
CNY
Average target price
13
CNY
Spread / Average Target
+25.60%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -16.19% | 177.37Cr | |
| +156.65% | 3,11100Cr | |
| +63.58% | 78TCr | |
| +48.59% | 77TCr | |
| +9.38% | 26TCr | |
| +46.95% | 24TCr | |
| +14.71% | 18TCr | |
| +113.32% | 17TCr | |
| +63.51% | 15TCr | |
| -38.13% | 13TCr |
- Stock Market
- Equities
- 688432 Stock
- Financials GRINM Semiconductor Materials Co., Ltd.
