Financials Guangdong HEC Technology Holding Co., Ltd

Equities

600673

CNE000000BL1

Aluminum

End-of-day quote Shanghai S.E. 03:30:00 26/04/2024 am IST 5-day change 1st Jan Change
8.9 CNY +5.45% Intraday chart for Guangdong HEC Technology Holding Co., Ltd +0.45% +21.42%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 30,131 14,577 25,735 25,185 21,322 26,425 - -
Enterprise Value (EV) 1 30,131 14,577 25,735 25,185 21,322 26,425 26,425 26,425
P/E ratio 26.9 x 35.9 x 30.6 x 20.2 x -73.3 x 22.3 x 15.3 x 12.9 x
Yield - - - 3.11% - - - -
Capitalization / Revenue 2.04 x - 2.01 x 2.15 x 1.96 x 1.97 x 1.64 x 1.35 x
EV / Revenue 2.04 x - 2.01 x 2.15 x 1.96 x 1.97 x 1.64 x 1.35 x
EV / EBITDA - - - 12 x 85.2 x 10.4 x 8.49 x 7.89 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 4.46 x - 3.09 x 2.69 x 2.25 x 2.68 x 2.04 x 1.5 x
Nbr of stocks (in thousands) 29,42,516 28,98,110 28,98,110 28,98,110 29,08,876 29,69,119 - -
Reference price 2 10.24 5.030 8.880 8.690 7.330 8.900 8.900 8.900
Announcement Date 02/04/20 26/03/21 10/03/22 07/04/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,767 - 12,798 11,699 10,854 13,398 16,118 19,614
EBITDA 1 - - - 2,107 250.2 2,539 3,112 3,350
EBIT 1 2,424 - 939.3 1,520 -320.7 1,462 2,102 2,458
Operating Margin 16.41% - 7.34% 12.99% -2.95% 10.91% 13.04% 12.53%
Earnings before Tax (EBT) 1 2,412 - 921.3 1,497 -340.5 1,442 2,081 2,437
Net income 1 1,112 415.7 874.1 1,243 -294.3 1,205 1,760 2,084
Net margin 7.53% - 6.83% 10.63% -2.71% 8.99% 10.92% 10.63%
EPS 2 0.3800 0.1400 0.2900 0.4300 -0.1000 0.4000 0.5800 0.6900
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - 0.2700 - - - -
Announcement Date 02/04/20 26/03/21 10/03/22 07/04/23 29/03/24 - - -
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) 16.1% - 11.1% 13.1% -2.99% 12.1% 13.4% 11.6%
ROA (Net income/ Total Assets) - - - 5.08% - 4.5% 5.9% 6.6%
Assets 1 - - - 24,488 - 26,778 29,831 31,576
Book Value Per Share 2 2.300 - 2.870 3.240 3.250 3.320 4.360 5.940
Cash Flow per Share 0.7400 - 0.6500 0.3900 - - - -
Capex 1 2,252 - 1,112 1,441 1,596 1,200 500 300
Capex / Sales 15.25% - 8.69% 12.32% 14.71% 8.96% 3.1% 1.53%
Announcement Date 02/04/20 26/03/21 10/03/22 07/04/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
8.9 CNY
Average target price
11 CNY
Spread / Average Target
+23.60%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 600673 Stock
  4. Financials Guangdong HEC Technology Holding Co., Ltd