Financials Bank of Suzhou Co., Ltd.

Equities

002966

CNE100003LQ2

Banks

End-of-day quote Shenzhen S.E. 18:00:00 2024-04-29 EDT 5-day change 1st Jan Change
7.55 CNY -0.40% Intraday chart for Bank of Suzhou Co., Ltd. +1.48% +16.87%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 33,933 25,600 22,567 28,527 23,687 27,684 - -
Enterprise Value (EV) 1 33,933 25,600 22,567 28,527 23,687 27,684 27,684 27,684
P/E ratio 12.9 x - 7.96 x 8.19 x 6.04 x 5.45 x 4.55 x 4.41 x
Yield - - 4.14% 4.24% 6.04% 5.76% 6.28% 7.15%
Capitalization / Revenue 3.6 x 2.47 x 2.08 x 2.43 x 2 x 2.28 x 2 x 2.06 x
EV / Revenue 3.6 x 2.47 x 2.08 x 2.43 x 2 x 2.28 x 2 x 2.06 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - 0.86 x 0.69 x 0.8 x 0.6 x 0.64 x 0.56 x 0.54 x
Nbr of stocks (in thousands) 3,666,670 3,666,670 3,666,670 3,666,729 3,666,738 3,666,740 - -
Reference price 2 9.255 6.982 6.155 7.780 6.460 7.550 7.550 7.550
Announcement Date 20-03-30 21-04-26 22-03-28 23-01-30 24-04-27 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,424 10,364 10,829 11,763 11,866 12,128 13,843 13,449
EBITDA - - - - - - - -
EBIT 1 - 7,171 3,913 4,929 5,741 7,036 8,556 8,198
Operating Margin - 69.19% 36.14% 41.9% 48.38% 58.01% 61.81% 60.96%
Earnings before Tax (EBT) 1 - - 3,895 4,912 5,738 6,360 7,615 7,677
Net income 1 - - 3,107 3,918 4,601 5,241 6,158 6,335
Net margin - - 28.69% 33.31% 38.77% 43.21% 44.48% 47.1%
EPS 2 0.7182 - 0.7727 0.9500 1.070 1.384 1.661 1.712
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.2546 0.3300 0.3900 0.4348 0.4742 0.5400
Announcement Date 20-03-30 21-04-26 22-03-28 23-01-30 24-04-27 - - -
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) - 8.96% 9.96% 11.5% 12% 12.1% 13.4% 12.5%
ROA (Net income/ Total Assets) - 0.7% 0.74% 0.4% - 0.82% 0.88% 0.77%
Assets 1 - - 420,562 977,654 - 640,661 701,503 825,355
Book Value Per Share 2 - 8.110 8.900 9.690 10.80 11.70 13.50 14.10
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20-03-30 21-04-26 22-03-28 23-01-30 24-04-27 - - -
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
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
7.55 CNY
Average target price
8.421 CNY
Spread / Average Target
+11.54%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002966 Stock
  4. Financials Bank of Suzhou Co., Ltd.