SHENZHEN WONGTEE INTERNATIONAL ENTERPRISE CO., LTD. Financials Shenzhen Wongtee International Enterprise Co., Ltd. Shenzhen S.E.
Equities
200056
CNE000000J69
Real Estate Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.07 HKD | +2.88% |
|
+11.46% | -13.71% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,914 | 4,331 | 3,113 | 5,664 | 4,625 | 3,851 |
| Enterprise Value (EV) 1 | 9,776 | 8,898 | 7,439 | 9,817 | 8,814 | 7,921 |
| P/E ratio | 59.1 x | 104 x | -11.7 x | -5.66 x | -2.84 x | -3.78 x |
| Yield | 0.21% | - | - | - | - | - |
| Capitalization / Revenue | 5.18 x | 4.56 x | 4.54 x | 7.51 x | 6.97 x | 3.29 x |
| EV / Revenue | 10.3 x | 9.38 x | 10.8 x | 13 x | 13.3 x | 6.76 x |
| EV / EBITDA | 28.1 x | 19.7 x | 24.6 x | 26 x | 31.9 x | 77.1 x |
| EV / FCF | -77.6 x | 9.52 x | 9.78 x | 22.6 x | 12.9 x | -62.2 x |
| FCF Yield | -1.29% | 10.5% | 10.2% | 4.43% | 7.74% | -1.61% |
| Price to Book | 1.04 x | 0.89 x | 0.75 x | 1.95 x | 2.6 x | 4.5 x |
| Nbr of stocks (in thousands) | 11,75,345 | 11,75,345 | 11,74,529 | 11,74,529 | 11,74,529 | 12,10,089 |
| Reference price 2 | 4.730 | 4.140 | 3.030 | 5.720 | 4.650 | 3.700 |
| Announcement Date | 24/04/19 | 27/04/20 | 23/04/21 | 27/04/22 | 28/04/23 | 26/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 949.1 | 949 | 685.7 | 754.4 | 663.2 | 1,172 |
| EBITDA 1 | 348.2 | 452.6 | 302.2 | 377.5 | 276.6 | 102.7 |
| EBIT 1 | 343 | 447.9 | 297.5 | 372.7 | 272.7 | 80.75 |
| Operating Margin | 36.14% | 47.2% | 43.39% | 49.41% | 41.12% | 6.89% |
| Earnings before Tax (EBT) 1 | 148.1 | 129 | -310.3 | -1,534 | -1,430 | -1,144 |
| Net income 1 | 90.65 | 50.6 | -292.2 | -1,157 | -1,231 | -1,127 |
| Net margin | 9.55% | 5.33% | -42.61% | -153.41% | -185.61% | -96.16% |
| EPS 2 | 0.0800 | 0.0400 | -0.2600 | -1.010 | -1.640 | -0.9800 |
| Free Cash Flow 1 | -125.9 | 935.1 | 760.9 | 435 | 682.5 | -127.4 |
| FCF margin | -13.26% | 98.53% | 110.96% | 57.66% | 102.91% | -10.87% |
| FCF Conversion (EBITDA) | - | 206.61% | 251.75% | 115.21% | 246.72% | - |
| FCF Conversion (Net income) | - | 1,847.9% | - | - | - | - |
| Dividend per Share 2 | 0.0100 | - | - | - | - | - |
| Announcement Date | 24/04/19 | 27/04/20 | 23/04/21 | 27/04/22 | 28/04/23 | 26/04/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,862 | 4,567 | 4,326 | 4,153 | 4,189 | 4,070 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 13.96 x | 10.09 x | 14.31 x | 11 x | 15.14 x | 39.63 x |
| Free Cash Flow 1 | -126 | 935 | 761 | 435 | 683 | -127 |
| ROE (net income / shareholders' equity) | 2.04% | 1.34% | -6.16% | -30.6% | -43.8% | -74.7% |
| ROA (Net income/ Total Assets) | 1.51% | 2.18% | 1.53% | 2.05% | 1.62% | 0.53% |
| Assets 1 | 5,986 | 2,324 | -19,081 | -56,345 | -76,049 | -2,11,199 |
| Book Value Per Share 2 | 4.560 | 4.640 | 4.050 | 2.930 | 1.790 | 0.8200 |
| Cash Flow per Share 2 | 0.2000 | 0.1400 | 0.1000 | 0.0900 | 0.1300 | 0.1600 |
| Capex 1 | 122 | 56.9 | 21.1 | 11.8 | - | 9.57 |
| Capex / Sales | 12.89% | 5.99% | 3.08% | 1.56% | - | 0.82% |
| Announcement Date | 24/04/19 | 27/04/20 | 23/04/21 | 27/04/22 | 28/04/23 | 26/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.70% | 2.78TCr | |
| +21.44% | 2.33TCr | |
| -22.58% | 1.05TCr | |
| -15.82% | 995.29Cr | |
| +9.27% | 987.07Cr | |
| -5.59% | 671.21Cr | |
| -6.24% | 585.08Cr | |
| +36.20% | 444.74Cr | |
| +8.75% | 266.84Cr |
- Stock Market
- Equities
- 000056 Stock
- 200056 Stock
- Financials Shenzhen Wongtee International Enterprise Co., Ltd.
