BEIJING SANLIAN HOPE SHIN-GOSEN TECHNICAL SERVICE CO., LTD. Financials Beijing Sanlian Hope Shin-Gosen Technical Service Co., Ltd.
Equities
300384
CNE100001XG2
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.26 CNY | +0.79% |
|
+0.99% | -4.39% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,705 | 7,662 | 5,091 | 4,868 | - | - |
| Enterprise Value (EV) 1 | 4,705 | 7,662 | 5,091 | 4,868 | 4,868 | 4,868 |
| P/E ratio | 28 x | 40.3 x | 17.5 x | 14.5 x | 10.9 x | 9.75 x |
| Yield | - | - | 3.01% | 2.88% | 4% | 4.46% |
| Capitalization / Revenue | - | 9.12 x | 4.07 x | 3.54 x | 2.65 x | 2.38 x |
| EV / Revenue | - | 9.12 x | 4.07 x | 3.54 x | 2.65 x | 2.38 x |
| EV / EBITDA | - | 30.5 x | 13.1 x | 11.9 x | 9.02 x | 8.17 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.57 x | 2.01 x | 1.79 x | 1.58 x | 1.46 x |
| Nbr of stocks (in thousands) | 320,753 | 318,598 | 319,007 | 319,007 | - | - |
| Reference price 2 | 14.67 | 24.05 | 15.96 | 15.26 | 15.26 | 15.26 |
| Announcement Date | 21-04-27 | 22-04-25 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 840.4 | 1,250 | 1,374 | 1,837 | 2,048 |
| EBITDA 1 | - | 251.3 | 389.2 | 408.9 | 539.8 | 595.9 |
| EBIT 1 | - | 223.2 | 360.5 | 414 | 549.4 | 620.3 |
| Operating Margin | - | 26.56% | 28.84% | 30.12% | 29.91% | 30.3% |
| Earnings before Tax (EBT) 1 | - | 223.3 | 360.8 | 414.1 | 548.9 | 620.4 |
| Net income 1 | 168.2 | 190.5 | 290.3 | 333.6 | 448.5 | 499.2 |
| Net margin | - | 22.67% | 23.22% | 24.27% | 24.42% | 24.38% |
| EPS 2 | 0.5246 | 0.5971 | 0.9100 | 1.050 | 1.405 | 1.565 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.4800 | 0.4400 | 0.6100 | 0.6800 |
| Announcement Date | 21-04-27 | 22-04-25 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 9.17% | 12% | 12.5% | 14.7% | 15.2% |
| ROA (Net income/ Total Assets) | - | - | - | 8.21% | 9.22% | 9.77% |
| Assets 1 | - | - | - | 4,063 | 4,864 | 5,110 |
| Book Value Per Share 2 | - | 6.730 | 7.950 | 8.530 | 9.640 | 10.40 |
| Cash Flow per Share 2 | - | 0.4900 | 0.8100 | 1.600 | 1.540 | 2.260 |
| Capex 1 | - | 39.3 | 33.6 | 43.5 | 60.5 | 92.3 |
| Capex / Sales | - | 4.68% | 2.69% | 3.16% | 3.29% | 4.51% |
| Announcement Date | 21-04-27 | 22-04-25 | 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
4
Last Close Price
15.26
CNY
Average target price
18.42
CNY
Spread / Average Target
+20.74%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.39% | 673M | |
| +15.13% | 85.88B | |
| +19.61% | 70.83B | |
| +17.46% | 36.65B | |
| +23.53% | 34.25B | |
| +11.57% | 27.96B | |
| +4.35% | 27.05B | |
| +6.60% | 26.89B | |
| +21.66% | 26.82B | |
| +19.80% | 25.32B |
- Stock Market
- Equities
- 300384 Stock
- Financials Beijing Sanlian Hope Shin-Gosen Technical Service Co., Ltd.