SINOSEAL HOLDING CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.4 CNY | -0.16% |
|
+1.70% | -3.70% |
| 25/04 | Sinoseal Holding Co., Ltd. announces an Equity Buyback for CNY 100 million worth of its shares. | CI |
| 25/04 | Sinoseal Holding Co., Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,316 | 9,363 | 9,299 | 7,994 | 7,762 | 7,475 | - | - |
| Enterprise Value (EV) 1 | 5,316 | 9,363 | 8,881 | 7,755 | 7,554 | 7,092 | 6,962 | 7,475 |
| P/E ratio | 23.6 x | 43.9 x | 32 x | 26.1 x | 22.3 x | 18.7 x | 15.6 x | 13.6 x |
| Yield | 0.67% | - | 1.12% | 1.29% | 1.32% | 1.59% | 2.05% | 2.91% |
| Capitalization / Revenue | 5.98 x | 10.1 x | 8.22 x | 6.58 x | 5.67 x | 4.88 x | 4.14 x | 3.63 x |
| EV / Revenue | 5.98 x | 10.1 x | 7.85 x | 6.38 x | 5.52 x | 4.63 x | 3.86 x | 3.63 x |
| EV / EBITDA | 18.7 x | 34.7 x | 23.9 x | 19.3 x | 17 x | 13.9 x | 11.4 x | 10.7 x |
| EV / FCF | - | - | - | 37.5 x | 31.2 x | -134 x | 17 x | 11.3 x |
| FCF Yield | - | - | - | 2.67% | 3.21% | -0.75% | 5.89% | 8.88% |
| Price to Book | 3.98 x | 6.13 x | 4.12 x | 3.39 x | 3.08 x | 2.61 x | 2.31 x | 2.03 x |
| Nbr of stocks (in thousands) | 1,96,747 | 1,96,692 | 2,08,171 | 2,05,461 | 2,05,353 | 2,05,353 | - | - |
| Reference price 2 | 27.02 | 47.60 | 44.67 | 38.91 | 37.80 | 36.40 | 36.40 | 36.40 |
| Announcement Date | 25/02/20 | 09/04/21 | 25/04/22 | 25/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 888.3 | 924.3 | 1,132 | 1,215 | 1,369 | 1,532 | 1,805 | 2,060 |
| EBITDA 1 | 283.7 | 269.6 | 371.8 | 401.6 | 444.7 | 510.5 | 609 | 697.3 |
| EBIT 1 | 255.1 | 239.1 | 332 | 356.2 | 399.9 | 467.5 | 554.5 | 642.6 |
| Operating Margin | 28.72% | 25.87% | 29.34% | 29.33% | 29.2% | 30.51% | 30.72% | 31.2% |
| Earnings before Tax (EBT) 1 | 257 | 245 | 331.9 | 355.3 | 401.3 | 468.4 | 560.7 | 643.4 |
| Net income 1 | 220.8 | 210.9 | 287.5 | 309.3 | 346.7 | 406.2 | 486 | 557.6 |
| Net margin | 24.86% | 22.82% | 25.4% | 25.46% | 25.32% | 26.5% | 26.92% | 27.07% |
| EPS 2 | 1.146 | 1.084 | 1.395 | 1.490 | 1.691 | 1.950 | 2.333 | 2.680 |
| Free Cash Flow 1 | - | - | - | 207.1 | 242.3 | -53 | 410 | 664 |
| FCF margin | - | - | - | 17.05% | 17.7% | -3.46% | 22.71% | 32.24% |
| FCF Conversion (EBITDA) | - | - | - | 51.56% | 54.5% | - | 67.32% | 95.22% |
| FCF Conversion (Net income) | - | - | - | 66.95% | 69.9% | - | 84.36% | 119.08% |
| Dividend per Share 2 | 0.1800 | - | 0.5000 | 0.5000 | 0.5000 | 0.5800 | 0.7448 | 1.060 |
| Announcement Date | 25/02/20 | 09/04/21 | 25/04/22 | 25/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 275 | - | 308.5 | - | 331.7 | 309.6 | 325.8 | 375.9 | 380.3 | 336.5 | 402 | 433 | 404 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 85.48 | - | 104.1 | - | 101.4 | 79.94 | 81.09 | 99.09 | 117.7 | - | - | - | - | - | - |
| Operating Margin | 31.08% | - | 33.75% | - | 30.58% | 25.82% | 24.89% | 26.36% | 30.95% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | 80.27 | 92.74 | 99.22 | 117.5 | - | - | - | - | - | - |
| Net income | - | - | 88.97 | 150.7 | - | 70.4 | 80.56 | 87.09 | 98.46 | - | - | - | - | - | - |
| Net margin | - | - | 28.84% | - | - | 22.74% | 24.73% | 23.17% | 25.89% | - | - | - | - | - | - |
| EPS | 0.3574 | - | 0.4300 | - | 0.4312 | 0.3320 | 0.3953 | 0.4200 | 0.4800 | - | - | - | - | - | - |
| Dividend per Share 2 | 0.5000 | - | - | - | - | 0.5000 | - | - | - | - | - | - | 0.6114 | - | - |
| Announcement Date | 25/04/22 | 25/05/22 | 25/08/22 | 25/08/22 | 25/10/22 | 25/04/23 | 29/08/23 | 26/10/23 | 24/04/24 | 24/04/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 418 | 239 | 208 | 383 | 513 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 207 | 242 | -53 | 410 | 664 |
| ROE (net income / shareholders' equity) | 18% | 14.7% | 13.8% | 13.3% | 13.9% | 14% | 15% | 15% |
| ROA (Net income/ Total Assets) | 13.5% | - | - | 11.4% | - | 12.2% | 12.7% | - |
| Assets 1 | 1,642 | - | - | 2,725 | - | 3,329 | 3,827 | - |
| Book Value Per Share 2 | 6.780 | 7.770 | 10.80 | 11.50 | 12.30 | 13.90 | 15.80 | 17.90 |
| Cash Flow per Share 2 | 0.6200 | 0.9600 | 1.270 | 1.280 | 1.500 | 0.4300 | 2.560 | 2.420 |
| Capex 1 | 10.7 | 16.3 | 34.9 | 60.3 | 70.5 | 37.1 | 65.6 | 62.6 |
| Capex / Sales | 1.2% | 1.76% | 3.08% | 4.96% | 5.15% | 2.42% | 3.63% | 3.04% |
| Announcement Date | 25/02/20 | 09/04/21 | 25/04/22 | 25/04/23 | 24/04/24 | - | - | - |
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
36.4
CNY
Average target price
49.84
CNY
Spread / Average Target
+36.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.70% | 103.71Cr | |
| +13.94% | 8.61TCr | |
| +18.32% | 6.93TCr | |
| +19.80% | 3.69TCr | |
| +25.32% | 3.46TCr | |
| +10.85% | 2.81TCr | |
| +4.79% | 2.72TCr | |
| +4.77% | 2.69TCr | |
| +19.69% | 2.53TCr | |
| +15.10% | 2.49TCr |
- Stock Market
- Equities
- 300470 Stock
- Financials Sinoseal Holding Co., Ltd.
