HILLSTONE NETWORKS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.47 CNY | -0.48% |
|
+1.30% | -37.71% |
| 19/03 | Hillstone Networks to Pay Interest for 267.4 Million Yuan Convertible Bonds | MT |
| 05/03 | Hillstone Networks Co.,Ltd. announces an Equity Buyback for CNY 30 million worth of its shares. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,812 | 5,345 | 3,507 | 3,608 | 2,247 | - | - |
| Enterprise Value (EV) 1 | 6,812 | 5,345 | 3,507 | 3,608 | 2,247 | 2,247 | 2,247 |
| P/E ratio | 113 x | 70.9 x | -19.2 x | -15.1 x | -18.1 x | 208 x | 21.1 x |
| Yield | - | 0.42% | - | - | - | - | - |
| Capitalization / Revenue | 9.39 x | 5.21 x | 4.32 x | 4 x | 2.14 x | 1.76 x | 1.39 x |
| EV / Revenue | 9.39 x | 5.21 x | 4.32 x | 4 x | 2.14 x | 1.76 x | 1.39 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | -2,65,58,620 x | -87,46,250 x | - | - | - | - |
| FCF Yield | - | -0% | -0% | - | - | - | - |
| Price to Book | - | 3.55 x | 2.7 x | 3.4 x | 2.36 x | 2.33 x | 2.1 x |
| Nbr of stocks (in thousands) | 1,80,223 | 1,80,223 | 1,80,224 | 1,80,229 | 1,80,230 | - | - |
| Reference price 2 | 37.80 | 29.66 | 19.46 | 20.02 | 12.47 | 12.47 | 12.47 |
| Announcement Date | 25/02/21 | 22/02/22 | 26/02/23 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 725.4 | 1,027 | 811.6 | 901 | 1,048 | 1,279 | 1,616 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 59.73 | -223.9 | -258.1 | -134 | 12 | 99 |
| Operating Margin | - | 5.82% | -27.59% | -28.65% | -12.79% | 0.94% | 6.13% |
| Earnings before Tax (EBT) 1 | - | 59.28 | -225.6 | -260 | -134 | 12 | 99 |
| Net income 1 | - | 75.53 | -182.5 | -238.7 | -125 | 10.95 | 106 |
| Net margin | - | 7.35% | -22.49% | -26.49% | -11.93% | 0.86% | 6.56% |
| EPS 2 | 0.3346 | 0.4184 | -1.013 | -1.324 | -0.6900 | 0.0600 | 0.5900 |
| Free Cash Flow | - | -201.3 | -401 | - | - | - | - |
| FCF margin | - | -19.6% | -49.41% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | 0.1260 | - | - | - | - | - |
| Announcement Date | 25/02/21 | 22/02/22 | 26/02/23 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | -201 | -401 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 5.16% | -12.9% | -19.9% | -13.1% | 1.1% | 9.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 8.360 | 7.220 | 5.890 | 5.290 | 5.350 | 5.940 |
| Cash Flow per Share 2 | - | - | -1.840 | -0.3200 | -0.0900 | 0.2300 | 0.7100 |
| Capex 1 | - | 82.2 | 68.7 | 59.8 | 93 | 92 | 99 |
| Capex / Sales | - | 8.01% | 8.46% | 6.63% | 8.87% | 7.19% | 6.13% |
| Announcement Date | 25/02/21 | 22/02/22 | 26/02/23 | 26/02/24 | - | - | - |
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
12.47
CNY
Average target price
20.36
CNY
Spread / Average Target
+63.27%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -37.71% | 313M | |
| +9.65% | 3,051B | |
| +6.79% | 83.97B | |
| +4.74% | 76.9B | |
| -13.91% | 54B | |
| +23.12% | 48.01B | |
| -24.39% | 46.47B | |
| +23.22% | 42.04B | |
| +62.94% | 38.34B | |
| -33.46% | 24.97B |
- Stock Market
- Equities
- 688030 Stock
- Financials Hillstone Networks Co.,Ltd.