Financials Puyang Huicheng Electronic Material Co., Ltd.

Equities

300481

CNE1000020Z5

Specialty Chemicals

End-of-day quote Shenzhen S.E. 03:30:00 30/04/2024 am IST 5-day change 1st Jan Change
14.24 CNY 0.00% Intraday chart for Puyang Huicheng Electronic Material Co., Ltd. +4.32% -18.40%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,609 5,216 7,147 7,922 5,171 4,220 - -
Enterprise Value (EV) 1 4,609 5,216 7,147 7,922 5,171 4,220 4,220 4,220
P/E ratio 32 x 29 x 26.8 x 18.7 x 21.8 x 14.9 x 12.1 x 9.85 x
Yield - 0.99% 1.66% - - 2.11% 2.53% 2.88%
Capitalization / Revenue 6.83 x 5.71 x 5.13 x 4.96 x 3.75 x 2.48 x 2.1 x 1.8 x
EV / Revenue 6.83 x 5.71 x 5.13 x 4.96 x 3.75 x 2.48 x 2.1 x 1.8 x
EV / EBITDA - 21.5 x 21.5 x - 16 x 11.9 x 9.44 x 7.28 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 5.21 x 3.59 x 3.41 x 2.11 x 1.62 x 1.48 x 1.33 x
Nbr of stocks (in thousands) 2,57,064 2,57,060 2,96,192 2,96,382 2,96,359 2,96,359 - -
Reference price 2 17.93 20.29 24.13 26.73 17.45 14.24 14.24 14.24
Announcement Date 17/02/20 26/02/21 28/02/22 27/02/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 675.2 912.9 1,393 1,597 1,379 1,704 2,007 2,343
EBITDA 1 - 242.1 332.1 - 324 354 447 580
EBIT 1 - 209.8 290.9 484.6 265.3 324 398 487.5
Operating Margin - 22.98% 20.88% 30.35% 19.23% 19.01% 19.83% 20.81%
Earnings before Tax (EBT) 1 - 209.6 290.2 483.2 264.8 323 396.5 486.5
Net income 1 - 180.2 252.7 422.3 235.1 283.9 349 428.5
Net margin - 19.73% 18.14% 26.44% 17.05% 16.66% 17.39% 18.29%
EPS 2 0.5600 0.7000 0.9000 1.430 0.8000 0.9550 1.175 1.445
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.2000 0.4000 - - 0.3000 0.3600 0.4100
Announcement Date 17/02/20 26/02/21 28/02/22 27/02/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - 19.5% 16.3% 19.7% 9.93% 10.9% 12.2% 13.6%
ROA (Net income/ Total Assets) - 17.5% 11.5% - 15% 9.3% 10.2% 11.3%
Assets 1 - 1,031 2,206 - 1,566 3,053 3,421 3,809
Book Value Per Share 2 - 3.890 6.730 7.830 8.250 8.820 9.650 10.70
Cash Flow per Share 2 - 0.2300 0.3100 0.9700 - 0.9200 1.180 1.350
Capex 1 - 85.2 189 206 184 163 187 191
Capex / Sales - 9.33% 13.55% 12.91% 13.37% 9.53% 9.29% 8.13%
Announcement Date 17/02/20 26/02/21 28/02/22 27/02/23 29/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
14.24 CNY
Average target price
19 CNY
Spread / Average Target
+33.43%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300481 Stock
  4. Financials Puyang Huicheng Electronic Material Co., Ltd.