Financials CSC Financial Co., Ltd.

Equities

6066

CNE100002B89

Investment Banking & Brokerage Services

Market Closed - Hong Kong S.E. 04:08:34 2024-07-17 EDT 5-day change 1st Jan Change
5.46 HKD +0.55% Intraday chart for CSC Financial Co., Ltd. +1.87% -20.87%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 201,632 283,625 198,795 161,638 161,799 127,580 - -
Enterprise Value (EV) 1 201,632 283,625 198,795 161,638 161,799 127,580 127,580 127,580
P/E ratio 8.96 x 7.22 x 5.56 x 7.01 x 8.04 x 5.09 x 4.34 x 3.28 x
Yield 3.91% 4.33% 5.68% - 3.99% 7.93% 7.66% 10.2%
Capitalization / Revenue 14.7 x 9.65 x 6.65 x 5.86 x 4.76 x 5.08 x 4.37 x 3.99 x
EV / Revenue 14.7 x 9.65 x 6.65 x 5.86 x 4.76 x 5.08 x 4.37 x 3.99 x
EV / EBITDA 27,482,869 x 22,830,167 x 14,860,303 x - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.81 x 0.99 x 0.68 x - 0.5 x 0.38 x 0.33 x 0.3 x
Nbr of stocks (in thousands) 7,646,385 7,756,695 7,756,695 7,756,695 7,756,695 7,756,695 - -
Reference price 2 6.005 8.669 6.950 6.032 6.271 5.052 5.052 5.052
Announcement Date 20-01-16 21-01-22 22-03-30 23-03-30 24-03-28 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,693 29,401 29,872 27,565 33,979 25,109 29,199 32,006
EBITDA 7,337 12,423 13,378 - - - - -
EBIT 7,165 12,191 13,050 9,459 8,364 - - -
Operating Margin 52.33% 41.46% 43.69% 34.31% 24.62% - - -
Earnings before Tax (EBT) 1 7,154 12,126 13,021 9,472 8,372 9,567 11,218 15,224
Net income 1 5,502 9,509 10,239 7,507 7,034 10,013 10,556 11,788
Net margin 40.18% 32.34% 34.28% 27.23% 20.7% 39.88% 36.15% 36.83%
EPS 2 0.6700 1.200 1.250 0.8600 0.7800 0.9918 1.163 1.539
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2350 0.3750 0.3950 - 0.2500 0.4007 0.3867 0.5162
Announcement Date 20-01-16 21-01-22 22-03-30 23-03-30 24-03-28 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,080 9,900 9,261 6,332 8,090 8,281 4,862 6,700 6,764 4,919 4,860 4,294 6,383 6,383 6,638 7,617 7,934
EBITDA - - - - - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - - - - -
Earnings before Tax (EBT) - - 3,857 2,004 3,485 - - - - - - - - - - - -
Net income - 4,578 2,981 1,542 2,834 2,061 - - 1,875 1,384 - - - - - - -
Net margin - 46.25% 32.19% 24.35% 35.03% 24.89% - - 27.72% 28.13% - - - - - - -
EPS - - - - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - - - -
Announcement Date 20-01-16 20-07-23 22-03-30 22-04-28 22-08-30 22-10-28 23-03-30 23-04-23 23-08-30 23-10-26 24-03-28 24-04-29 - - - - -
1CNY in Million
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) 11.5% 18.2% 15.9% 9.99% 7.38% 8.34% 10.4% 10%
ROA (Net income/ Total Assets) 2.28% 2.9% 2.68% - 1.36% - - -
Assets 1 241,006 328,478 382,384 - 515,990 - - -
Book Value Per Share 2 7.400 8.730 10.30 - 12.60 13.40 15.10 16.80
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20-01-16 21-01-22 22-03-30 23-03-30 24-03-28 - - -
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
OUTPERFORM
Number of Analysts
3
Last Close Price
5.052 CNY
Average target price
6.966 CNY
Spread / Average Target
+37.89%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 6066 Stock
  4. Financials CSC Financial Co., Ltd.