SHANDONG SUNWAY CHEMICAL GROUP CO., LTD. Financials Shandong Sunway Chemical Group Co., Ltd.
Equities
002469
CNE100000TB3
Commodity Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.83 CNY | -1.35% |
|
-1.85% | -3.80% |
Valuation
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,686 | 3,809 | 3,932 | 3,783 | - | - |
| Enterprise Value (EV) 1 | 3,686 | 3,809 | 3,932 | 3,783 | 3,783 | 3,783 |
| P/E ratio | 7.85 x | 14 x | 14.1 x | 11.3 x | 9.97 x | 8.27 x |
| Yield | - | - | 4.95% | 5.66% | 6.35% | 7.89% |
| Capitalization / Revenue | - | - | 1.48 x | 1.26 x | 1.14 x | 1.02 x |
| EV / Revenue | - | - | 1.48 x | 1.26 x | 1.14 x | 1.02 x |
| EV / EBITDA | - | - | 9.56 x | 8.21 x | 7.34 x | 6.29 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | 1.45 x | 1.31 x | 1.24 x | 1.15 x |
| Nbr of stocks (in thousands) | 6,48,863 | 6,48,863 | 6,48,863 | 6,48,863 | - | - |
| Reference price 2 | 5.680 | 5.870 | 6.060 | 5.830 | 5.830 | 5.830 |
| Announcement Date | 23/02/21 | 06/04/23 | 29/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 2,657 | 2,993 | 3,315 | 3,720 |
| EBITDA 1 | - | - | 411.3 | 460.9 | 515.4 | 601.8 |
| EBIT 1 | - | - | 341.6 | 392.2 | 444.8 | 531.4 |
| Operating Margin | - | - | 12.85% | 13.1% | 13.42% | 14.29% |
| Earnings before Tax (EBT) 1 | - | - | 341.2 | 392.4 | 444.8 | 531.7 |
| Net income 1 | 373.2 | 273.8 | 282.2 | 336.4 | 380.2 | 457.8 |
| Net margin | - | - | 10.62% | 11.24% | 11.47% | 12.31% |
| EPS 2 | 0.7240 | 0.4200 | 0.4300 | 0.5150 | 0.5850 | 0.7050 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.3000 | 0.3300 | 0.3700 | 0.4600 |
| Announcement Date | 23/02/21 | 06/04/23 | 29/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 10.7% | 11.7% | 12.4% | 14% |
| ROA (Net income/ Total Assets) | - | - | 8.1% | 9.4% | 10.3% | 11.6% |
| Assets 1 | - | - | 3,482 | 3,578 | 3,691 | 3,947 |
| Book Value Per Share 2 | - | - | 4.190 | 4.440 | 4.720 | 5.050 |
| Cash Flow per Share 2 | - | - | 0.7800 | 0.9100 | 0.5500 | 0.9500 |
| Capex 1 | - | - | 48.8 | 100 | 100 | 117 |
| Capex / Sales | - | - | 1.84% | 3.35% | 3.02% | 3.13% |
| Announcement Date | 23/02/21 | 06/04/23 | 29/02/24 | - | - | - |
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
5.83
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.80% | 52Cr | |
| +5.09% | 11TCr | |
| -3.11% | 6.47TCr | |
| +74.29% | 4.97TCr | |
| +15.53% | 3.86TCr | |
| +5.11% | 3.25TCr | |
| +10.79% | 1.99TCr | |
| +13.07% | 1.69TCr | |
| +18.38% | 1.52TCr | |
| +4.83% | 1.44TCr |
- Stock Market
- Equities
- 002469 Stock
- Financials Shandong Sunway Chemical Group Co., Ltd.
