Financials Hunan Aihua Group Co., Ltd

Equities

603989

CNE1000025P5

Electronic Equipment & Parts

End-of-day quote Shanghai S.E. 03:30:00 26/06/2024 am IST 5-day change 1st Jan Change
14.03 CNY +4.55% Intraday chart for Hunan Aihua Group Co., Ltd -5.27% -34.80%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 8,510 10,617 16,568 10,293 8,575 5,352 -
Enterprise Value (EV) 1 8,510 10,617 16,568 10,293 8,575 5,352 5,352
P/E ratio 25.4 x 27.6 x 34.2 x 23.2 x 24.6 x 10.4 x 8.88 x
Yield - - - - - - -
Capitalization / Revenue 37,74,790 x 42,18,872 x 51,23,065 x 29,87,906 x - - -
EV / Revenue 37,74,790 x 42,18,872 x 51,23,065 x 29,87,906 x - - -
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 3.72 x 4.2 x 5.44 x - - - -
Nbr of stocks (in thousands) 3,90,002 3,96,165 4,00,205 4,00,816 3,98,469 3,98,780 -
Reference price 2 21.82 26.80 41.40 25.68 21.52 14.03 14.03
Announcement Date 30/03/20 18/01/21 21/01/22 24/04/23 22/04/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 2,254 2,517 3,234 3,445 - - -
EBITDA - - - - - - -
EBIT 386.2 443.3 568.6 - - - -
Operating Margin 17.13% 17.62% 17.58% - - - -
Earnings before Tax (EBT) 393.8 445.5 569.4 - - - -
Net income 1 337.7 380.6 487.3 445.9 351 541.8 634.8
Net margin 14.98% 15.12% 15.07% 12.94% - - -
EPS 2 0.8600 0.9700 1.210 1.108 0.8757 1.350 1.580
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 30/03/20 18/01/21 21/01/22 24/04/23 22/04/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 15.6% 15.6% 18.9% 14% 10.1% 13.2% 13.8%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 5.860 6.380 7.610 - - - -
Cash Flow per Share 0.4000 0.6700 0.3900 - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 30/03/20 18/01/21 21/01/22 24/04/23 22/04/24 - -
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
14.03
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603989 Stock
  4. Financials Hunan Aihua Group Co., Ltd