Financials Shanghai Hajime Advanced Material Technology Co., Ltd.

Equities

301000

CNE100004L93

Auto, Truck & Motorcycle Parts

End-of-day quote Shenzhen S.E. 03:30:00 28/05/2024 am IST 5-day change 1st Jan Change
18.96 CNY -0.26% Intraday chart for Shanghai Hajime Advanced Material Technology Co., Ltd. -8.58% -11.24%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 2,556 3,691 3,280 - -
Enterprise Value (EV) 1 2,556 3,691 3,280 3,280 3,280
P/E ratio 15.1 x 35.6 x 22.3 x 16.6 x 12.7 x
Yield - - - - -
Capitalization / Revenue - 6.24 x 3.92 x 3.03 x 2.35 x
EV / Revenue - 6.24 x 3.92 x 3.03 x 2.35 x
EV / EBITDA - 26.3 x 16.9 x 12.5 x 9.73 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - 3.22 x 2.69 x 2.51 x 2.33 x
Nbr of stocks (in thousands) 1,72,801 1,72,801 1,72,971 - -
Reference price 2 14.79 21.36 18.96 18.96 18.96
Announcement Date 09/04/23 09/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 591.2 836 1,084 1,395
EBITDA 1 - 140.5 194 262 337
EBIT 1 - 114.1 167 224 292
Operating Margin - 19.31% 19.98% 20.66% 20.93%
Earnings before Tax (EBT) 1 - 114.7 168 224 293
Net income 1 94.19 103.3 148 197 258
Net margin - 17.48% 17.7% 18.17% 18.49%
EPS 2 0.9800 0.6000 0.8500 1.140 1.490
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 09/04/23 09/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 9.13% 12.1% 15.1% 18.3%
ROA (Net income/ Total Assets) - 7.84% 8.8% 10% 11.5%
Assets 1 - 1,318 1,682 1,970 2,243
Book Value Per Share 2 - 6.630 7.040 7.540 8.140
Cash Flow per Share - - - - -
Capex 1 - 71.1 70 70 70
Capex / Sales - 12.03% 8.37% 6.46% 5.02%
Announcement Date 09/04/23 09/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
18.96 CNY
Average target price
21 CNY
Spread / Average Target
+10.76%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301000 Stock
  4. Financials Shanghai Hajime Advanced Material Technology Co., Ltd.