XIAMEN R&T PLUMBING TECHNOLOGY CO.,LTD. Financials Xiamen R&T Plumbing Technology Co.,Ltd.
Equities
002790
CNE1000025X9
Construction Supplies & Fixtures
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.07 CNY | -1.84% |
|
-4.12% | -13.12% |
| 11/06 | Xiamen R&T Plumbing Technology Co.,Ltd. Announces Cash Dividend on A Shares for the Year 2023, Payable on 18 June 2024 | CI |
| 14/05 | Xiamen R&T Plumbing Technology Co.,Ltd. Approves Cash Dividend | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,957 | 3,566 | 4,363 | 3,790 | - | - |
| Enterprise Value (EV) 1 | 3,957 | 3,566 | 4,363 | 3,790 | 3,790 | 3,790 |
| P/E ratio | 28.7 x | 17.1 x | 20.1 x | 13.8 x | 11.3 x | 9.82 x |
| Yield | - | - | 2.39% | 1.73% | 1.98% | 3.25% |
| Capitalization / Revenue | - | 1.82 x | 2 x | 1.41 x | 1.2 x | 1.03 x |
| EV / Revenue | - | 1.82 x | 2 x | 1.41 x | 1.2 x | 1.03 x |
| EV / EBITDA | - | 10.9 x | 12.5 x | 9.56 x | 8.09 x | 7.15 x |
| EV / FCF | - | - | - | 58.3 x | 16.6 x | 13.3 x |
| FCF Yield | - | - | - | 1.71% | 6.02% | 7.49% |
| Price to Book | - | 1.84 x | 2.1 x | 1.65 x | 1.47 x | 1.32 x |
| Nbr of stocks (in thousands) | 4,18,329 | 4,18,012 | 4,17,872 | 4,17,872 | - | - |
| Reference price 2 | 9.460 | 8.530 | 10.44 | 9.070 | 9.070 | 9.070 |
| Announcement Date | 24/02/22 | 07/02/23 | 27/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,960 | 2,184 | 2,691 | 3,145 | 3,675 |
| EBITDA 1 | - | 327.3 | 348.7 | 396.4 | 468.4 | 530.4 |
| EBIT 1 | - | 236 | 248.8 | 310.5 | 378 | 435.4 |
| Operating Margin | - | 12.05% | 11.39% | 11.54% | 12.02% | 11.85% |
| Earnings before Tax (EBT) 1 | - | 231.7 | 245.9 | 309.2 | 376.5 | 434 |
| Net income 1 | 140 | 210.9 | 218.6 | 276.1 | 335.1 | 385.2 |
| Net margin | - | 10.76% | 10.01% | 10.26% | 10.65% | 10.48% |
| EPS 2 | 0.3300 | 0.5000 | 0.5200 | 0.6580 | 0.8033 | 0.9240 |
| Free Cash Flow 1 | - | - | - | 65 | 228 | 284 |
| FCF margin | - | - | - | 2.42% | 7.25% | 7.73% |
| FCF Conversion (EBITDA) | - | - | - | 16.4% | 48.68% | 53.55% |
| FCF Conversion (Net income) | - | - | - | 23.55% | 68.04% | 73.72% |
| Dividend per Share 2 | - | - | 0.2500 | 0.1567 | 0.1800 | 0.2950 |
| Announcement Date | 24/02/22 | 07/02/23 | 27/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 65 | 228 | 284 |
| ROE (net income / shareholders' equity) | - | 11.4% | 11% | 12% | 13.2% | 13.5% |
| ROA (Net income/ Total Assets) | - | - | 8.53% | 8.5% | 9.15% | 9.5% |
| Assets 1 | - | - | 2,564 | 3,248 | 3,662 | 4,055 |
| Book Value Per Share 2 | - | 4.630 | 4.980 | 5.510 | 6.150 | 6.850 |
| Cash Flow per Share 2 | - | 0.8700 | 1.040 | -0.0600 | 1.050 | 0.6900 |
| Capex 1 | - | - | 138 | 110 | 106 | 103 |
| Capex / Sales | - | - | 6.34% | 4.08% | 3.38% | 2.81% |
| Announcement Date | 24/02/22 | 07/02/23 | 27/02/24 | - | - | - |
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
6
Last Close Price
9.07
CNY
Average target price
13.93
CNY
Spread / Average Target
+53.55%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -13.12% | 53Cr | |
| +0.83% | 101.16Cr | |
| -37.69% | 100.82Cr | |
| -31.09% | 29Cr | |
| +24.92% | 25Cr | |
| +50.80% | 23Cr | |
| +10.89% | 17Cr | |
| -11.07% | 8.12Cr | |
| +32.35% | 6.39Cr |
- Stock Market
- Equities
- 002790 Stock
- Financials Xiamen R&T Plumbing Technology Co.,Ltd.
