Financials Ningbo Homelink Eco-iTech Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 03:30:00 27/06/2024 am IST			5-day change	1st Jan Change
16.01 ^CNY	-2.62%		-5.60%	-5.71%

17/06	Ningbo Homelink Eco-iTech Co., Ltd. commences an Equity Buyback Plan for CNY 20 million worth of its shares, under the authorization approved on May 14, 2024.	CI
03/06	Home Richfull Technology Co., Ltd. announced that it expects to receive $50 million in funding from Ningbo Homelink Eco-iTech Co., Ltd.	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,822	3,973	3,260	3,074	-	-
Enterprise Value (EV) ¹	3,822	3,973	3,260	3,074	3,074	3,074
P/E ratio	40.3 x	22.2 x	71.9 x	17 x	14.5 x	12.3 x
Yield	-	0.91%	1.18%	2.62%	1.59%	-
Capitalization / Revenue	-	2.01 x	1.89 x	1.37 x	1.13 x	1 x
EV / Revenue	-	2.01 x	1.89 x	1.37 x	1.13 x	1 x
EV / EBITDA	-	13.5 x	17.9 x	8.18 x	7.26 x	6.94 x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Price to Book	-	2.63 x	2.13 x	1.68 x	1.53 x	1.33 x
Nbr of stocks (in thousands)	1,92,000	1,92,000	1,92,000	1,92,000	-	-
Reference price ²	19.91	20.69	16.98	16.01	16.01	16.01
Announcement Date	24/04/22	22/03/23	23/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Net sales ¹	-	1,976	1,721	2,237	2,716	3,059
EBITDA ¹	-	294	182.6	375.9	423.4	443
EBIT ¹	-	187.8	21.42	193.8	231.1	268.2
Operating Margin	-	9.5%	1.24%	8.66%	8.51%	8.77%
Earnings before Tax (EBT) ¹	-	192.4	30.58	201.7	236.6	278.1
Net income ¹	71.2	179.2	45.36	181.2	212.5	250.4
Net margin	-	9.07%	2.64%	8.1%	7.82%	8.19%
EPS ²	0.4938	0.9312	0.2362	0.9425	1.108	1.303
Free Cash Flow	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-
Dividend per Share ²	-	0.1875	0.2000	0.4200	0.2550	-
Announcement Date	24/04/22	22/03/23	23/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	12.5%	2.98%	10%	10.7%	10.9%
ROA (Net income/ Total Assets)	-	7.2%	1.29%	4.4%	4.7%	4.8%
Assets ¹	-	2,489	3,514	4,117	4,521	5,218
Book Value Per Share ²	-	7.870	7.970	9.540	10.50	12.00
Cash Flow per Share ²	-	3.400	0.7600	1.600	2.700	1.520
Capex ¹	-	422	739	250	356	198
Capex / Sales	-	21.35%	42.91%	11.19%	13.09%	6.47%
Announcement Date	24/04/22	22/03/23	23/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

16.01 CNY

Average target price

23.72 CNY

Spread / Average Target

+48.16%

	1st Jan change	Capi.
NINGBO HOMELINK ECO-ITECH CO., LTD.	-5.71%	434M
DOW INC.	-3.43%	37.41B
LG CHEM, LTD.	-31.06%	19.19B
FORMOSA PLASTICS CORPORATION	-28.03%	11.17B
FORMOSA CHEMICALS & FIBRE CORPORATION	-20.30%	8.99B
THE SUPREME INDUSTRIES LIMITED	+26.65%	8.77B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	-13.36%	5.54B
YUNNAN ENERGY NEW MATERIAL CO., LTD.	-43.42%	4.45B
LOTTE CHEMICAL CORPORATION	-26.89%	3.56B
DAICEL CORPORATION	+12.48%	2.76B