GUANGDONG VANWARD NEW ELECTRIC CO., LTD. Financials Guangdong Vanward New Electric Co., Ltd.
Equities
002543
CNE100000ZT2
Appliances, Tools & Housewares
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.98 CNY | +3.98% |
|
-1.44% | +23.09% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,116 | 5,629 | 6,335 | 6,633 | 8,165 | - |
| Enterprise Value (EV) 1 | 7,116 | 5,629 | 6,335 | 6,633 | 8,165 | 8,165 |
| P/E ratio | 12 x | 10.8 x | 11.5 x | 11.7 x | 10.9 x | 10.1 x |
| Yield | 3.45% | - | - | - | - | - |
| Capitalization / Revenue | 1.14 x | - | - | 1.09 x | 1.34 x | 1.28 x |
| EV / Revenue | 1.14 x | - | - | 1.09 x | 1.34 x | 1.28 x |
| EV / EBITDA | 8.07 x | - | - | 8.33 x | 8.58 x | 8.01 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.91 x | - | - | 1.46 x | 1.6 x | 1.5 x |
| Nbr of stocks (in thousands) | 7,43,600 | 7,43,600 | 7,43,600 | 7,43,600 | 7,43,600 | - |
| Reference price 2 | 9.570 | 7.570 | 8.520 | 8.920 | 10.98 | 10.98 |
| Announcement Date | 28/02/20 | 25/02/22 | 28/04/23 | 26/04/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,220 | - | - | 6,104 | 6,076 | 6,397 |
| EBITDA 1 | 882.1 | - | - | 796.7 | 952 | 1,019 |
| EBIT 1 | 708.5 | - | - | 650.6 | 875 | 939 |
| Operating Margin | 11.39% | - | - | 10.66% | 14.4% | 14.68% |
| Earnings before Tax (EBT) 1 | 728.3 | - | - | 654.3 | 872 | 938 |
| Net income 1 | 598.1 | 520 | 550 | 568.2 | 754.4 | 812.8 |
| Net margin | 9.62% | - | - | 9.31% | 12.42% | 12.71% |
| EPS 2 | 0.8000 | 0.7000 | 0.7400 | 0.7600 | 1.010 | 1.090 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | 0.3300 | - | - | - | - | - |
| Announcement Date | 28/02/20 | 25/02/22 | 28/04/23 | 26/04/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 423.4 |
| Net margin | - |
| EPS 2 | 0.5700 |
| Dividend per Share | - |
| Announcement Date | 25/08/22 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 17.2% | - | - | 12.8% | 14.8% | 14.9% |
| ROA (Net income/ Total Assets) | 8.69% | - | - | - | 10.5% | 10.7% |
| Assets 1 | 6,881 | - | - | - | 7,206 | 7,589 |
| Book Value Per Share 2 | 5.020 | - | - | 6.100 | 6.850 | 7.340 |
| Cash Flow per Share | 1.100 | - | - | - | - | - |
| Capex 1 | 149 | - | - | 314 | 114 | 126 |
| Capex / Sales | 2.39% | - | - | 5.15% | 1.88% | 1.97% |
| Announcement Date | 28/02/20 | 25/02/22 | 28/04/23 | 26/04/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
10.98
CNY
Average target price
10
CNY
Spread / Average Target
-8.93%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +23.09% | 1.08B | |
| +25.92% | 28.64B | |
| +45.96% | 6.93B | |
| +79.56% | 6.43B | |
| -20.35% | 5.17B | |
| +10.23% | 3.3B | |
| +28.17% | 3.14B | |
| +2.91% | 3.06B | |
| -6.34% | 3.04B | |
| +9.50% | 2.96B |
- Stock Market
- Equities
- 002543 Stock
- Financials Guangdong Vanward New Electric Co., Ltd.
