HWA CREATE CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.85 CNY | -1.67% |
|
-8.32% | -22.52% |
| 26/04 | Hwa Create Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 24/04 | Hwa Create Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,732 | 6,050 | 7,143 | 4,327 | 16,123 | 12,491 | - |
| Enterprise Value (EV) 1 | 5,732 | 6,050 | 7,143 | 4,327 | 16,123 | 12,491 | 12,491 |
| P/E ratio | -38.9 x | 217 x | -31.3 x | -37.6 x | 811 x | 111 x | 58.9 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 8.94 x | - | - | 11.2 x | 22.7 x | 14.3 x | 9.65 x |
| EV / Revenue | 8.94 x | - | - | 11.2 x | 22.7 x | 14.3 x | 9.65 x |
| EV / EBITDA | -68.6 x | - | - | -85.6 x | 157 x | 53.2 x | 34.4 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 3.37 x | - | - | 2.52 x | 9.27 x | 6.71 x | 6.02 x |
| Nbr of stocks (in thousands) | 6,15,001 | 6,14,217 | 6,14,217 | 6,62,675 | 6,62,675 | 6,62,675 | - |
| Reference price 2 | 9.320 | 9.850 | 11.63 | 6.530 | 24.33 | 18.85 | 18.85 |
| Announcement Date | 28/02/20 | 25/04/21 | 25/04/22 | 20/04/23 | 24/04/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 640.9 | - | - | 385.1 | 709.6 | 873 | 1,295 |
| EBITDA 1 | -83.56 | - | - | -50.52 | 102.7 | 235 | 363 |
| EBIT 1 | -142.4 | - | - | -131.9 | 29.72 | 132 | 254 |
| Operating Margin | -22.22% | - | - | -34.25% | 4.19% | 15.12% | 19.61% |
| Earnings before Tax (EBT) 1 | -145.1 | - | - | -132.6 | 29.21 | 132 | 254 |
| Net income 1 | -147.5 | 27.85 | -228 | -110.3 | 17.62 | 111 | 213 |
| Net margin | -23.02% | - | - | -28.63% | 2.48% | 12.71% | 16.45% |
| EPS 2 | -0.2398 | 0.0453 | -0.3711 | -0.1738 | 0.0300 | 0.1700 | 0.3200 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 28/02/20 | 25/04/21 | 25/04/22 | 20/04/23 | 24/04/24 | - | - |
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) | -8.26% | - | - | -6.95% | 1.02% | 5.95% | 10.3% |
| ROA (Net income/ Total Assets) | -6.34% | - | - | - | - | 4.17% | 6.73% |
| Assets 1 | 2,329 | - | - | - | - | 2,662 | 3,165 |
| Book Value Per Share 2 | 2.770 | - | - | 2.600 | 2.620 | 2.810 | 3.130 |
| Cash Flow per Share 2 | 0.0500 | - | - | 0.1200 | 0.1600 | 0.1700 | 0.1700 |
| Capex 1 | 145 | - | - | 102 | 143 | 89 | 102 |
| Capex / Sales | 22.59% | - | - | 26.37% | 20.12% | 10.19% | 7.88% |
| Announcement Date | 28/02/20 | 25/04/21 | 25/04/22 | 20/04/23 | 24/04/24 | - | - |
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
18.85
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.52% | 1.73B | |
| -1.68% | 201B | |
| +38.44% | 102B | |
| +60.71% | 66.84B | |
| +16.59% | 60.88B | |
| +32.68% | 32.76B | |
| -4.83% | 18.75B | |
| +47.70% | 18.16B | |
| +6.42% | 17.45B | |
| +17.30% | 11.24B |
- Stock Market
- Equities
- 300045 Stock
- Financials Hwa Create Corporation
