Stock 603195 GONGNIU GROUP CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gongniu Group Co.,Ltd.

Equities

603195

CNE100003RL0

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 18:00:00 2024-06-27 EDT 		5-day change 1st Jan Change
77.12 CNY -0.35% Intraday chart for Gongniu Group Co.,Ltd. -1.98% +16.91%
04-25 Gongniu Group Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-25 Gongniu Group Co.,Ltd. announces an Equity Buyback for CNY 350 million worth of its shares. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 123,300 100,577 86,110 85,276 99,676 - -
Enterprise Value (EV) 1 123,300 100,577 82,353 81,527 94,666 93,430 92,016
P/E ratio 52.8 x 35.7 x 27 x 21.9 x 22.1 x 19.3 x 16.9 x
Yield 0.97% 1.43% 2.3% 3.24% 2.91% 3.37% 3.58%
Capitalization / Revenue 12.3 x 8.1 x 6.12 x 5.43 x 5.55 x 4.89 x 4.32 x
EV / Revenue 12.3 x 8.1 x 5.85 x 5.19 x 5.27 x 4.58 x 3.99 x
EV / EBITDA 40.6 x 25.9 x 20.3 x 16.3 x 17.1 x 14.8 x 12.8 x
EV / FCF 40.8 x 39.3 x 40.3 x 19.5 x 26.3 x 20.6 x 14.4 x
FCF Yield 2.45% 2.55% 2.48% 5.12% 3.81% 4.85% 6.96%
Price to Book 13.5 x 9.35 x 6.95 x 5.9 x 6.14 x 5.45 x 4.8 x
Nbr of stocks (in thousands) 1,288,917 1,290,133 1,289,913 1,292,734 1,292,478 - -
Reference price 2 95.66 77.96 66.76 65.97 77.12 77.12 77.12
Announcement Date 21-04-28 22-03-11 23-04-09 24-04-25 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,040 10,051 12,422 14,081 15,695 17,971 20,387 23,083
EBITDA 1 2,965 3,037 3,881 4,065 4,997 5,524 6,325 7,194
EBIT 1 2,769 2,803 3,676 3,814 4,727 5,332 6,085 6,944
Operating Margin 27.58% 27.88% 29.59% 27.09% 30.12% 29.67% 29.85% 30.08%
Earnings before Tax (EBT) 1 2,695 2,755 3,352 3,754 4,536 5,292 6,051 6,887
Net income 1 2,304 2,313 2,813 3,189 3,870 4,497 5,147 5,854
Net margin 22.94% 23.02% 22.65% 22.64% 24.66% 25.03% 25.25% 25.36%
EPS 2 1.789 1.813 2.185 2.470 3.007 3.496 4.002 4.554
Free Cash Flow 1 - 3,021 2,561 2,043 4,175 3,603 4,531 6,407
FCF margin - 30.05% 20.62% 14.51% 26.6% 20.05% 22.23% 27.76%
FCF Conversion (EBITDA) - 99.47% 66% 50.25% 83.55% 65.23% 71.63% 89.06%
FCF Conversion (Net income) - 130.57% 91.05% 64.06% 107.87% 80.12% 88.03% 109.44%
Dividend per Share 2 - 0.9320 1.118 1.538 2.138 2.246 2.602 2.764
Announcement Date 20-04-26 21-04-28 22-03-11 23-04-09 24-04-25 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,109 5,820 3,410 - 3,760 6,838 3,636 3,607 3,334 4,258 4,014 4,088 3,803 4,737 8,572 4,625 4,772 - -
EBITDA 1 - - - - - - - - - - - - - 1,415 - 1,415 1,464 - -
EBIT 1 - - - - 1,037 - 1,007 999.4 879.8 1,300 1,253 1,294 1,117 1,286 - 1,286 1,335 - -
Operating Margin - - - - 27.58% - 27.69% 27.71% 26.39% 30.53% 31.22% 31.66% 29.37% 27.14% - 27.8% 27.98% - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - - - - - -
Net income 1 803.7 1,421 606.7 641.4 866.4 1,508 853.6 - - 1,086 991.3 1,057 929.3 1,214 2,178 1,178 1,224 - -
Net margin 19.56% 24.42% 17.79% - 23.04% 22.05% 23.48% - - 25.5% 24.69% 25.85% 24.44% 25.62% 25.41% 25.48% 25.64% - -
EPS 2 - - - 0.4986 0.6710 - 0.6617 0.6384 - 0.5724 0.7724 0.8207 0.7241 0.8838 - 0.8972 1.036 0.7900 0.9900
Dividend per Share 2 - - - - - - - - - - - 2.138 - - - - 2.454 - -
Announcement Date 20-08-17 22-08-17 22-03-11 22-04-26 22-08-17 22-08-17 22-10-27 23-04-09 23-04-27 23-08-17 23-10-26 24-04-25 24-04-25 - - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 3,758 3,748 5,010 6,246 7,660
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 3,021 2,561 2,043 4,175 3,603 4,531 6,407
ROE (net income / shareholders' equity) 52.4% 26.9% 28.3% 27.9% 29.2% 28.3% 28.9% 29.2%
ROA (Net income/ Total Assets) 36.6% 23.3% 18.9% - 21.3% 21.1% 21.7% 21.8%
Assets 1 6,290 9,927 14,913 - 18,207 21,339 23,747 26,895
Book Value Per Share 2 4.790 7.090 8.340 9.610 11.20 12.60 14.10 16.10
Cash Flow per Share 2 1.980 2.670 2.340 2.370 3.730 2.750 4.090 4.380
Capex 1 449 417 453 1,015 653 563 510 495
Capex / Sales 4.47% 4.15% 3.65% 7.21% 4.16% 3.13% 2.5% 2.14%
Announcement Date 20-04-26 21-04-28 22-03-11 23-04-09 24-04-25 - - -
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

Ratings for Gongniu Group Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
77.12 CNY
Average target price
100.2 CNY
Spread / Average Target
+29.90%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
GONGNIU GROUP CO.,LTD. Stock Gongniu Group Co.,Ltd.
+16.91% 13.72B
SIEMENS AG Stock Siemens AG
+2.24% 146B
EATON CORPORATION PLC Stock Eaton Corporation plc
+30.20% 125B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+13.18% 63.02B
AMETEK, INC. Stock AMETEK, Inc.
+1.10% 38.59B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+80.24% 32.41B
WEG S.A. Stock WEG S.A.
+14.31% 31.88B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-11.34% 31.38B
DELTA ELECTRONICS, INC. Stock Delta Electronics, Inc.
+23.60% 30.98B
DELTA ELECTRONICS (THAILAND) Stock Delta Electronics (Thailand)
-5.40% 28.27B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 603195 Stock
  4. Financials Gongniu Group Co.,Ltd.