Financials Suzhou Institute of Building Science Group Co.,Ltd

Equities

603183

CNE100002VZ4

Construction & Engineering

End-of-day quote Shanghai S.E. 03:30:00 10/05/2024 am IST 5-day change 1st Jan Change
3.72 CNY -0.53% Intraday chart for Suzhou Institute of Building Science Group Co.,Ltd +0.27% -20.34%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,031 2,309 2,417 2,304 2,340 1,864 - -
Enterprise Value (EV) 1 2,031 2,309 2,417 2,304 2,340 1,864 1,864 1,864
P/E ratio 23.1 x 17.2 x 17.5 x 21.9 x 21.2 x 14.9 x 12.8 x 10.9 x
Yield - - - - - - - -
Capitalization / Revenue 3.32 x - - - - 1.85 x 1.62 x 1.4 x
EV / Revenue 3.32 x - - - - 1.85 x 1.62 x 1.4 x
EV / EBITDA 17.9 x - - - - 8.78 x 7.66 x 6.75 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.06 x - - - - 1.11 x 1.03 x 0.96 x
Nbr of stocks (in thousands) 4,48,917 5,01,113 5,00,845 5,00,845 5,01,047 5,01,047 - -
Reference price 2 4.524 4.607 4.825 4.600 4.670 3.720 3.720 3.720
Announcement Date 15/04/20 08/04/21 08/04/22 10/04/23 15/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 611.4 - - - - 1,010 1,154 1,330
EBITDA 1 113.5 - - - - 212.4 243.4 276.2
EBIT 1 95.32 - - - - 167 193.3 227
Operating Margin 15.59% - - - - 16.53% 16.75% 17.07%
Earnings before Tax (EBT) 1 95.34 - - - - 167 193.3 227.1
Net income 1 80.8 127.3 138.8 103.2 112.1 125.5 145.2 170.6
Net margin 13.22% - - - - 12.42% 12.58% 12.82%
EPS 2 0.1956 0.2679 0.2750 0.2100 0.2200 0.2500 0.2900 0.3400
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 15/04/20 08/04/21 08/04/22 10/04/23 15/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 10.9% - - - - 8.03% 8.62% 9.32%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 2.200 - - - - 3.360 3.600 3.880
Cash Flow per Share 2 0.1600 - - - - 0.3000 0.3100 0.3400
Capex 1 78.7 - - - - 60.3 76.1 96.4
Capex / Sales 12.87% - - - - 5.97% 6.59% 7.25%
Announcement Date 15/04/20 08/04/21 08/04/22 10/04/23 15/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
3.72 CNY
Average target price
3.63 CNY
Spread / Average Target
-2.42%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603183 Stock
  4. Financials Suzhou Institute of Building Science Group Co.,Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW