QINGDAO EAST STEEL TOWER STOCK CO.LTD Financials Qingdao East Steel Tower Stock Co.Ltd
Equities
002545
CNE100000ZX4
Agricultural Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.98 CNY | +1.14% |
|
+4.59% | +11.61% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,554 | 11,346 | 10,313 | 8,895 | 9,928 | - | - |
| Enterprise Value (EV) 1 | 9,554 | 11,346 | 10,313 | 8,895 | 9,928 | 9,928 | 9,928 |
| P/E ratio | 30.9 x | 28.1 x | 12.5 x | 14 x | 12.5 x | 9.91 x | 8.58 x |
| Yield | - | - | - | 4.2% | 5.89% | 7.39% | - |
| Capitalization / Revenue | - | - | - | 2.22 x | 2.31 x | 2.04 x | 1.78 x |
| EV / Revenue | - | - | - | 2.22 x | 2.31 x | 2.04 x | 1.78 x |
| EV / EBITDA | - | - | - | 7.23 x | 7.64 x | 6.28 x | 5.21 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | 1.04 x | 1.11 x | 1.05 x | 0.99 x |
| Nbr of stocks (in thousands) | 12,44,062 | 12,44,062 | 12,44,062 | 12,44,062 | 12,44,062 | - | - |
| Reference price 2 | 7.680 | 9.120 | 8.290 | 7.150 | 7.980 | 7.980 | 7.980 |
| Announcement Date | 28/04/21 | 14/04/22 | 19/04/23 | 18/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 4,004 | 4,293 | 4,874 | 5,583 |
| EBITDA 1 | - | - | - | 1,230 | 1,300 | 1,580 | 1,906 |
| EBIT 1 | - | - | - | 817.2 | 941 | 1,250 | 1,484 |
| Operating Margin | - | - | - | 20.41% | 21.92% | 25.66% | 26.58% |
| Earnings before Tax (EBT) 1 | - | - | - | 809 | 936 | 1,247 | 1,478 |
| Net income 1 | 308.9 | 403.9 | 824.5 | 633.8 | 798.6 | 1,000 | 1,161 |
| Net margin | - | - | - | 15.83% | 18.6% | 20.53% | 20.8% |
| EPS 2 | 0.2483 | 0.3247 | 0.6627 | 0.5094 | 0.6400 | 0.8050 | 0.9300 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.3000 | 0.4700 | 0.5900 | - |
| Announcement Date | 28/04/21 | 14/04/22 | 19/04/23 | 18/04/24 | - | - | - |
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 | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 10.1% | 7.48% | 8.9% | 10.6% | 11.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | 5.1% | 7.2% | 7.4% |
| Assets 1 | - | - | - | - | 15,658 | 13,895 | 15,689 |
| Book Value Per Share 2 | - | - | - | 6.890 | 7.160 | 7.620 | 8.060 |
| Cash Flow per Share 2 | - | - | - | 0.8700 | 0.9100 | 0.8900 | - |
| Capex 1 | - | - | - | 181 | 200 | 200 | 183 |
| Capex / Sales | - | - | - | 4.52% | 4.66% | 4.1% | 3.28% |
| Announcement Date | 28/04/21 | 14/04/22 | 19/04/23 | 18/04/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
7.98
CNY
Average target price
10
CNY
Spread / Average Target
+25.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +11.61% | 1.36B | |
| -19.25% | 14.43B | |
| +13.79% | 13.44B | |
| -16.34% | 9.5B | |
| -12.13% | 7.42B | |
| -.--% | 7.31B | |
| -6.73% | 6.44B | |
| -5.44% | 4.27B | |
| -26.03% | 2.37B | |
| +6.76% | 2.13B |
- Stock Market
- Equities
- 002545 Stock
- Financials Qingdao East Steel Tower Stock Co.Ltd