SHANDONG FIBERGLASS GROUP CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.81 CNY | +1.04% |
|
+7.79% | -15.80% |
| 24/04 | Shandong Fiberglass Books 106 Million Yuan Profit From Rhodium Powder Sale | MT |
| 23/04 | Shandong Fiberglass Group Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,130 | 6,950 | 4,890 | 4,213 | 3,550 | - | - |
| Enterprise Value (EV) 1 | 4,130 | 6,950 | 4,890 | 4,213 | 3,550 | 3,550 | 3,550 |
| P/E ratio | 20.7 x | 12.8 x | 9.16 x | 38.3 x | 30.6 x | 18.7 x | 13.2 x |
| Yield | 1.82% | 0.79% | - | 0.75% | - | - | - |
| Capitalization / Revenue | 2.07 x | 2.53 x | 1.76 x | 1.91 x | 1.39 x | 1.25 x | 1.13 x |
| EV / Revenue | 2.07 x | 2.53 x | 1.76 x | 1.91 x | 1.39 x | 1.25 x | 1.13 x |
| EV / EBITDA | 8.08 x | 6.37 x | 5.59 x | 11.2 x | 6.31 x | 5.23 x | 4.48 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 2.32 x | 2.94 x | 1.79 x | 1.57 x | 1.24 x | 1.16 x | 1.07 x |
| Nbr of stocks (in thousands) | 6,00,000 | 6,00,000 | 6,00,005 | 6,10,617 | 6,10,957 | - | - |
| Reference price 2 | 6.883 | 11.58 | 8.150 | 6.900 | 5.810 | 5.810 | 5.810 |
| Announcement Date | 09/03/21 | 15/02/22 | 17/04/23 | 23/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,996 | 2,749 | 2,781 | 2,202 | 2,548 | 2,837 | 3,136 |
| EBITDA 1 | 511.2 | 1,091 | 875.3 | 375.8 | 562.2 | 678.8 | 792 |
| EBIT 1 | 212.1 | 661.3 | 634.7 | 106.8 | 115.5 | 199.6 | 282.5 |
| Operating Margin | 10.63% | 24.06% | 22.82% | 4.85% | 4.53% | 7.04% | 9.01% |
| Earnings before Tax (EBT) 1 | 212.4 | 650.4 | 635 | 112.3 | 121 | 205.2 | 288 |
| Net income 1 | 172.4 | 546 | 535.8 | 105.3 | 113.5 | 192.4 | 270.2 |
| Net margin | 8.64% | 19.87% | 19.26% | 4.78% | 4.45% | 6.78% | 8.61% |
| EPS 2 | 0.3333 | 0.9083 | 0.8900 | 0.1800 | 0.1900 | 0.3100 | 0.4400 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | 0.1250 | 0.0917 | - | 0.0520 | - | - | - |
| Announcement Date | 09/03/21 | 15/02/22 | 17/04/23 | 23/04/24 | - | - | - |
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) | 11.7% | 26.6% | 20.4% | 3.76% | 3.98% | 6.31% | 8.14% |
| ROA (Net income/ Total Assets) | 4% | 11.4% | - | - | - | - | - |
| Assets 1 | 4,308 | 4,808 | - | - | - | - | - |
| Book Value Per Share 2 | 2.970 | 3.930 | 4.560 | 4.390 | 4.670 | 4.990 | 5.430 |
| Cash Flow per Share 2 | 0.7500 | 1.310 | 1.090 | 0.9000 | 0.1800 | 2.150 | -0.2100 |
| Capex | - | 215 | - | 479 | - | - | - |
| Capex / Sales | - | 7.84% | - | 21.74% | - | - | - |
| Announcement Date | 09/03/21 | 15/02/22 | 17/04/23 | 23/04/24 | - | - | - |
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
5.81
CNY
Average target price
6.5
CNY
Spread / Average Target
+11.88%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.80% | 492M | |
| -8.58% | 772M | |
| +0.85% | 637M | |
| -17.62% | 626M | |
| +16.37% | 451M | |
| -19.45% | 278M | |
| -43.14% | 260M | |
| +6.15% | 208M | |
| +17.71% | 194M | |
| +0.87% | 177M |
- Stock Market
- Equities
- 605006 Stock
- Financials Shandong Fiberglass Group Co., Ltd