CHINA SHIPBUILDING INDUSTRY GROUP POWER CO., LTD. Financials China Shipbuilding Industry Group Power Co., Ltd.
Equities
600482
CNE000001KB1
Heavy Electrical Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.08 CNY | -1.13% |
|
-1.23% | +11.49% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 38,618 | 33,900 | 33,037 | 43,962 | 43,962 | - |
| Enterprise Value (EV) 1 | 38,618 | 33,900 | 33,037 | 39,383 | 43,962 | 43,962 |
| P/E ratio | 28.6 x | 34.5 x | 102 x | 50 x | 29.1 x | 18.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.3 x | - | - | 0.87 x | 0.85 x | 0.8 x |
| EV / Revenue | 1.3 x | - | - | 0.87 x | 0.85 x | 0.8 x |
| EV / EBITDA | 15.2 x | - | - | 16 x | 15.1 x | 10.6 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.49 x | - | - | 1.07 x | 1.17 x | 1.12 x |
| Nbr of stocks (in thousands) | 1,734,071 | 1,694,996 | 2,160,682 | 2,189,351 | 2,189,351 | - |
| Reference price 2 | 22.27 | 20.00 | 15.29 | 20.08 | 20.08 | 20.08 |
| Announcement Date | 19-04-17 | 20-04-29 | 23-04-27 | 24-04-26 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 29,662 | - | - | 45,103 | 51,950 | 54,915 |
| EBITDA 1 | 2,532 | - | - | 2,456 | 2,917 | 4,150 |
| EBIT 1 | 1,731 | - | - | 1,174 | 2,283 | 3,670 |
| Operating Margin | 5.84% | - | - | 2.6% | 4.39% | 6.68% |
| Earnings before Tax (EBT) 1 | 1,838 | - | - | 1,161 | 2,398 | 3,723 |
| Net income 1 | 1,348 | - | 332.7 | 779.5 | 1,505 | 2,313 |
| Net margin | 4.54% | - | - | 1.73% | 2.9% | 4.21% |
| EPS 2 | 0.7800 | 0.5800 | 0.1500 | 0.3600 | 0.6900 | 1.060 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-04-17 | 20-04-29 | 23-04-27 | 24-04-26 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.23% | - | 2.15% | 4% | 5.9% |
| ROA (Net income/ Total Assets) | - | - | 0.8% | 1.4% | 2% |
| Assets 1 | - | - | 94,375 | 107,500 | 115,650 |
| Book Value Per Share 2 | 14.90 | - | 16.80 | 17.10 | 18.00 |
| Cash Flow per Share | -0.6800 | - | - | - | - |
| Capex 1 | 1,477 | - | 917 | 2,500 | 2,000 |
| Capex / Sales | 4.98% | - | 2.03% | 4.81% | 3.64% |
| Announcement Date | 19-04-17 | 23-04-27 | 24-04-26 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
20.31
CNY
Average target price
23
CNY
Spread / Average Target
+13.24%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +11.49% | 6.16B | |
| +48.00% | 11.69B | |
| +36.70% | 2.12B | |
| -3.05% | 1.06B | |
| +27.05% | 749M | |
| -13.68% | 472M | |
| -24.37% | 269M | |
| -41.05% | 143M | |
| -19.33% | 86.08M |
- Stock Market
- Equities
- 600482 Stock
- Financials China Shipbuilding Industry Group Power Co., Ltd.