Financials Hanwei Electronics Group Corporation
Stocks
300007
CNE100000H02
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.49 CNY | +0.20% |
|
-3.53% | -33.79% |
| 05-28 | Hanwei Electronics Applies for Hong Kong Listing | MT |
| 05-27 | Hanwei Electronics submits listing application to Hong Kong bourse | RE |
Projected Income Statement: Hanwei Electronics Group Corporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,316 | 2,395 | - | 2,228 | 2,414 | 2,573 | 2,830 |
| Change | - | 3.4% | - | - | 8.35% | 6.6% | 9.99% |
| EBITDA | 588.2 | 532.7 | - | 293.2 | - | - | - |
| Change | - | -9.44% | - | - | - | - | - |
| EBIT | 385.2 | 328.4 | - | 66.44 | - | - | - |
| Change | - | -14.74% | - | - | - | - | - |
| Interest Paid | -28.44 | -16.04 | - | -21.34 | -23.16 | - | - |
| Earnings before Tax (EBT) | 382.5 | 328.4 | - | 74.14 | - | - | - |
| Change | - | -14.12% | - | - | - | - | - |
| Net income 1 | 263.2 | 276.2 | 130.8 | 76.68 | 158.8 | 148 | 165 |
| Change | - | 4.94% | -52.64% | -41.38% | 107.11% | -6.81% | 11.49% |
| Announcement Date | 3/30/22 | 3/29/23 | 4/9/24 | 3/28/25 | 4/17/26 | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Hanwei Electronics Group Corporation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 3/30/22 | 3/29/23 | 4/9/24 | 3/28/25 | 4/17/26 | - | - |
Estimates
Cash Flow Forecast: Hanwei Electronics Group Corporation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 376.8 | 244.6 | 195.1 | 222.7 | 148.8 | 203.8 |
| Change | - | -35.08% | -20.25% | 14.14% | -33.2% | 37.03% |
| Free Cash Flow (FCF) 1 | 43.38 | -251.9 | -453.2 | 79.55 | -135.4 | -262 |
| Change | - | -680.7% | -79.92% | 117.55% | -270.23% | -93.5% |
| Announcement Date | 3/15/21 | 3/30/22 | 3/29/23 | 4/9/24 | 3/28/25 | 4/17/26 |
1CNY in Million
Estimates
Forecast Financial Ratios: Hanwei Electronics Group Corporation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | 25.4% | 22.24% | - | 13.16% | - | - | - |
| EBIT Margin (%) | - | 16.63% | 13.71% | - | 2.98% | - | - | - |
| EBT Margin (%) | - | 16.51% | 13.71% | - | 3.33% | - | - | - |
| Net margin (%) | - | 11.36% | 11.53% | - | 3.44% | 6.58% | 5.75% | 5.83% |
| FCF margin (%) | - | - | - | - | - | -2.2% | - | - |
| FCF / Net Income (%) | - | - | - | - | - | -33.39% | - | - |
Profitability | ||||||||
| ROA | 2.39% | 3% | 0.65% | 0.78% | -0.17% | 0.45% | - | - |
| ROE | 12.55% | 12.78% | 9.06% | 4.22% | 1.69% | 4.86% | - | - |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | 0.78x | 1x | - | - |
| Debt / Free cash flow | - | - | - | - | -0.94x | -0.79x | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | 10.54% | - | - | 6.67% | 8.44% | - | - |
| CAPEX / EBITDA (%) | - | 41.52% | - | - | 50.69% | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | -384.16% | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 4.598 | 4.363 | 3.91 | 3.643 | 2.126 | 1.902 | - | - |
| Change | - | -5.1% | -10.4% | -6.82% | -41.64% | -10.51% | - | - |
| Dividend per Share 1 | 0.06 | 0.08 | 0.12 | 0.1 | 0.07 | 0.05 | - | - |
| Change | - | 33.33% | 50% | -16.67% | -30% | -28.57% | - | - |
| Book Value Per Share 1 | 5.32 | 7.474 | 8.455 | 8.707 | 8.665 | 8.95 | - | - |
| Change | - | 40.48% | 13.12% | 2.98% | -0.48% | 3.28% | - | - |
| EPS 1 | 0.7 | 0.87 | 0.85 | 0.4 | 0.23 | 0.49 | - | - |
| Change | - | 24.29% | -2.3% | -52.94% | -42.5% | 113.04% | - | - |
| Nbr of stocks (in thousands) | 293,023 | 324,387 | 326,273 | 327,446 | 327,446 | 327,446 | - | - |
| Announcement Date | 3/15/21 | 3/30/22 | 3/29/23 | 4/9/24 | 3/28/25 | 4/17/26 | - | - |
1CNY
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 4.52x | 4.11x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
35.49CNY
Average target price
60.00CNY
Spread / Average Target
+69.06%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 300007 Stock
- Financials Hanwei Electronics Group Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
