Financials Sinoseal Holding Co., Ltd.

Equities

300470

CNE1000020P6

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 03:30:00 14/05/2024 am IST 5-day change 1st Jan Change
37.08 CNY +1.45% Intraday chart for Sinoseal Holding Co., Ltd. +4.72% -1.90%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,316 9,363 9,299 7,994 7,762 7,614 - -
Enterprise Value (EV) 1 5,316 9,363 8,881 7,755 7,554 7,232 7,101 7,614
P/E ratio 23.6 x 43.9 x 32 x 26.1 x 22.3 x 18.7 x 15.5 x 13.5 x
Yield 0.67% - 1.12% 1.29% 1.32% 1.44% 1.76% -
Capitalization / Revenue 5.98 x 10.1 x 8.22 x 6.58 x 5.67 x 5.01 x 4.19 x 3.7 x
EV / Revenue 5.98 x 10.1 x 7.85 x 6.38 x 5.52 x 4.76 x 3.91 x 3.7 x
EV / EBITDA 18.7 x 34.7 x 23.9 x 19.3 x 17 x 14.2 x 11.7 x 10.9 x
EV / FCF - - - 37.5 x 31.2 x 29 x 11.6 x -
FCF Yield - - - 2.67% 3.21% 3.44% 8.65% -
Price to Book 3.98 x 6.13 x 4.12 x 3.39 x 3.08 x 2.62 x 2.31 x 1.91 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 37.08 37.08 37.08
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 1,520 1,816 2,059
EBITDA 1 283.7 269.6 371.8 401.6 444.7 510.5 609 697.3
EBIT 1 255.1 239.1 332 356.2 399.9 468.7 567.3 658.1
Operating Margin 28.72% 25.87% 29.34% 29.33% 29.2% 30.84% 31.24% 31.96%
Earnings before Tax (EBT) 1 257 245 331.9 355.3 401.3 474.7 573.4 659.9
Net income 1 220.8 210.9 287.5 309.3 346.7 411.6 497.3 570.2
Net margin 24.86% 22.82% 25.4% 25.46% 25.32% 27.08% 27.39% 27.69%
EPS 2 1.146 1.084 1.395 1.490 1.691 1.978 2.388 2.740
Free Cash Flow 1 - - - 207.1 242.3 249 614 -
FCF margin - - - 17.05% 17.7% 16.38% 33.82% -
FCF Conversion (EBITDA) - - - 51.56% 54.5% 48.77% 100.82% -
FCF Conversion (Net income) - - - 66.95% 69.9% 60.49% 123.47% -
Dividend per Share 2 0.1800 - 0.5000 0.5000 0.5000 0.5338 0.6514 -
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 - - - 207 242 249 614 -
ROE (net income / shareholders' equity) 18% 14.7% 13.8% 13.3% 13.9% 14.2% 15.1% 14.1%
ROA (Net income/ Total Assets) 13.5% - - 11.4% - 12.2% 12.7% -
Assets 1 1,642 - - 2,725 - 3,374 3,916 -
Book Value Per Share 2 6.780 7.770 10.80 11.50 12.30 14.20 16.00 19.40
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 37.2 61.9 73.2
Capex / Sales 1.2% 1.76% 3.08% 4.96% 5.15% 2.44% 3.41% 3.56%
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
37.08 CNY
Average target price
49.84 CNY
Spread / Average Target
+34.43%
Consensus
  1. Stock Market
  2. Equities
  3. 300470 Stock
  4. Financials Sinoseal Holding Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW