SHANDONG LINUO TECHNICAL GLASS CO.,LTD. Financials Shandong Linuo Technical Glass Co.,Ltd.
Equities
301188
CNE100004YW1
Appliances, Tools & Housewares
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.1 CNY | +0.13% |
|
-5.39% | -15.60% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,717 | 3,165 | 4,158 | 3,461 | - | - |
| Enterprise Value (EV) 1 | 5,717 | 3,165 | 4,158 | 3,461 | 3,461 | 3,461 |
| P/E ratio | 35.1 x | 27.2 x | 59.6 x | 21.1 x | 14.6 x | 12 x |
| Yield | - | - | - | 1.52% | 2.19% | 2.58% |
| Capitalization / Revenue | 6.43 x | 3.85 x | 4.39 x | 2.66 x | 2.14 x | 1.82 x |
| EV / Revenue | 6.43 x | 3.85 x | 4.39 x | 2.66 x | 2.14 x | 1.82 x |
| EV / EBITDA | 28.7 x | 16.1 x | 26.1 x | 13 x | 9.58 x | 7.96 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 4.2 x | 2.21 x | 2.87 x | 2.11 x | 1.9 x | 1.67 x |
| Nbr of stocks (in thousands) | 2,32,410 | 2,32,410 | 2,32,410 | 2,29,195 | - | - |
| Reference price 2 | 24.60 | 13.62 | 17.89 | 15.10 | 15.10 | 15.10 |
| Announcement Date | 18/02/22 | 26/04/23 | 28/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 888.9 | 822 | 947.4 | 1,303 | 1,615 | 1,905 |
| EBITDA 1 | - | 199.5 | 196.4 | 159.5 | 265.6 | 361.4 | 434.7 |
| EBIT 1 | - | 140.4 | 127 | 72.89 | 184.8 | 267.1 | 325.4 |
| Operating Margin | - | 15.79% | 15.44% | 7.69% | 14.18% | 16.54% | 17.09% |
| Earnings before Tax (EBT) 1 | - | 140.3 | 126.7 | 72.81 | 184.6 | 266.9 | 325.4 |
| Net income 1 | 90.8 | 124.8 | 116.7 | 65.92 | 165.8 | 241 | 292.6 |
| Net margin | - | 14.04% | 14.19% | 6.96% | 12.72% | 14.92% | 15.36% |
| EPS 2 | 0.5200 | 0.7000 | 0.5000 | 0.3000 | 0.7140 | 1.036 | 1.258 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.2300 | 0.3300 | 0.3900 |
| Announcement Date | 24/05/21 | 18/02/22 | 26/04/23 | 28/04/24 | - | - | - |
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) | - | 18.6% | 8.38% | 4.59% | 10% | 13% | 13.9% |
| ROA (Net income/ Total Assets) | - | - | 7.29% | 3.48% | 7.19% | 9.16% | 9.91% |
| Assets 1 | - | - | 1,600 | 1,895 | 2,306 | 2,631 | 2,954 |
| Book Value Per Share 2 | - | 5.860 | 6.160 | 6.240 | 7.170 | 7.950 | 9.040 |
| Cash Flow per Share 2 | - | 0.2300 | 0.2000 | 0.2600 | 0.8300 | 1.180 | 1.950 |
| Capex 1 | - | - | 162 | 113 | 279 | 252 | 221 |
| Capex / Sales | - | - | 19.68% | 11.96% | 21.44% | 15.58% | 11.62% |
| Announcement Date | 24/05/21 | 18/02/22 | 26/04/23 | 28/04/24 | - | - | - |
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
5
Last Close Price
15.1
CNY
Average target price
20
CNY
Spread / Average Target
+32.45%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.60% | 48Cr | |
| +17.06% | 6.04TCr | |
| +38.95% | 3.5TCr | |
| +54.56% | 1.11TCr | |
| -7.88% | 612.38Cr | |
| -4.36% | 556.42Cr | |
| +5.18% | 516.02Cr | |
| +7.28% | 482.02Cr | |
| -22.81% | 278.16Cr | |
| +4.96% | 271.87Cr |
- Stock Market
- Equities
- 301188 Stock
- Financials Shandong Linuo Technical Glass Co.,Ltd.
