CHANGHONG HUAYI COMPRESSOR CO., LTD. Financials Changhong Huayi Compressor Co., Ltd.
Equities
000404
CNE000000KM0
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.6 CNY | 0.00% |
|
-6.52% | +12.05% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,529 | 3,264 | 3,800 | 4,099 | 4,594 | - | - |
| Enterprise Value (EV) 1 | 3,529 | 3,264 | 3,800 | 4,099 | 4,594 | 4,594 | 4,594 |
| P/E ratio | 30.4 x | 17.6 x | 14.5 x | 11.3 x | 10.5 x | 9.3 x | 8.57 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | 0.32 x | 0.42 x | 0.39 x | 0.36 x |
| EV / Revenue | - | - | - | 0.32 x | 0.42 x | 0.39 x | 0.36 x |
| EV / EBITDA | - | - | - | 5.29 x | 4.8 x | 4.17 x | 3.83 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | 1.07 x | 1.12 x | 1.03 x | 0.94 x |
| Nbr of stocks (in thousands) | 695,996 | 695,996 | 695,996 | 695,996 | 695,996 | - | - |
| Reference price 2 | 5.070 | 4.690 | 5.460 | 5.890 | 6.600 | 6.600 | 6.600 |
| Announcement Date | 21-03-28 | 22-03-29 | 23-03-29 | 24-03-28 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 12,889 | 11,043 | 11,855 | 12,699 |
| EBITDA 1 | - | - | - | 774.3 | 957.6 | 1,102 | 1,201 |
| EBIT 1 | - | - | - | 571.6 | 695.4 | 793.1 | 852.4 |
| Operating Margin | - | - | - | 4.43% | 6.3% | 6.69% | 6.71% |
| Earnings before Tax (EBT) 1 | - | - | - | 579.8 | 700.6 | 797.9 | 858.5 |
| Net income 1 | 116 | 185.4 | 262.8 | 362.2 | 436.6 | 497.2 | 534.9 |
| Net margin | - | - | - | 2.81% | 3.95% | 4.19% | 4.21% |
| EPS 2 | 0.1667 | 0.2664 | 0.3775 | 0.5203 | 0.6300 | 0.7100 | 0.7700 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 21-03-28 | 22-03-29 | 23-03-29 | 24-03-28 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | 9.77% | 10.7% | 11.2% | 11% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | 5.490 | 5.880 | 6.390 | 6.990 |
| Cash Flow per Share 2 | - | - | - | 1.240 | 0.1300 | 2.470 | 0.2900 |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 21-03-28 | 22-03-29 | 23-03-29 | 24-03-28 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
6.6
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.05% | 634M | |
| +18.87% | 2.46B | |
| +24.26% | 2.34B | |
| +50.74% | 1.83B | |
| +3.24% | 1.7B | |
| -13.43% | 1.43B | |
| +93.87% | 931M | |
| -19.95% | 495M | |
| +38.64% | 468M | |
| -22.26% | 328M |
- Stock Market
- Equities
- 000404 Stock
- Financials Changhong Huayi Compressor Co., Ltd.
