BUYANG INTERNATIONAL HOLDING INC Financials Buyang International Holding Inc
Equities
2457
KYG1739A1067
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.22 HKD | -7.17% |
|
-4.35% | -29.03% |
| 07-09 | Buyang International Holding Inc Announces Executive Changes | CI |
| 03-27 | Buyang International Holding Inc Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Capitalization 1 | 393 | 281.8 |
| Enterprise Value (EV) 1 | 129.9 | 65.15 |
| P/E ratio | 5.53 x | 6.82 x |
| Yield | - | - |
| Capitalization / Revenue | 0.89 x | 0.77 x |
| EV / Revenue | 0.29 x | 0.18 x |
| EV / EBITDA | 1.66 x | 1.07 x |
| EV / FCF | 1,168,458 x | -3,938,343 x |
| FCF Yield | 0% | -0% |
| Price to Book | 1.07 x | 0.74 x |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 |
| Reference price 2 | 0.3930 | 0.2818 |
| Announcement Date | 23-04-27 | 24-04-30 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 374 | 362.2 | 440.4 | 440.3 | 367.1 |
| EBITDA 1 | 72.99 | 61.19 | 67.72 | 78.2 | 61.15 |
| EBIT 1 | 60.96 | 47.54 | 51.41 | 63.34 | 48.21 |
| Operating Margin | 16.3% | 13.13% | 11.68% | 14.38% | 13.13% |
| Earnings before Tax (EBT) 1 | 60.71 | 45.74 | 50.32 | 71.92 | 57.14 |
| Net income 1 | 46.1 | 34.71 | 37.66 | 53.98 | 41.31 |
| Net margin | 12.32% | 9.58% | 8.55% | 12.26% | 11.26% |
| EPS | - | - | - | 0.0710 | 0.0413 |
| Free Cash Flow | - | -112.8 | -17.22 | 111.1 | -16.54 |
| FCF margin | - | -31.15% | -3.91% | 25.24% | -4.51% |
| FCF Conversion (EBITDA) | - | - | - | 142.11% | - |
| FCF Conversion (Net income) | - | - | - | 205.86% | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 22-11-28 | 22-11-28 | 22-11-28 | 23-04-27 | 24-04-30 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | 43.5 | 37.3 | 34.2 | 263 | 217 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | -113 | -17.2 | 111 | -16.5 |
| ROE (net income / shareholders' equity) | - | 32.2% | 19.3% | 18.6% | 11% |
| ROA (Net income/ Total Assets) | - | 10.1% | 9.34% | 9.4% | 6.07% |
| Assets 1 | - | 343.4 | 403.3 | 574 | 680.6 |
| Book Value Per Share | - | - | - | 0.3700 | 0.3800 |
| Cash Flow per Share | - | - | - | 0.2700 | 0.2200 |
| Capex 1 | 13.6 | 24.9 | 17.2 | 9.93 | 18.5 |
| Capex / Sales | 3.65% | 6.88% | 3.92% | 2.26% | 5.03% |
| Announcement Date | 22-11-28 | 22-11-28 | 22-11-28 | 23-04-27 | 24-04-30 |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -29.03% | 30.36M | |
| +5.60% | 7.97B | |
| -2.83% | 5.02B | |
| +7.03% | 3B | |
| -4.51% | 2.44B | |
| -32.81% | 2.19B | |
| +42.62% | 1.97B | |
| -25.09% | 1.76B | |
| +41.51% | 1.7B | |
| +3.92% | 1.5B |
- Stock Market
- Equities
- 2457 Stock
- Financials Buyang International Holding Inc
