HITEVISION CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.2 CNY | +5.17% |
|
-6.22% | -28.20% |
| 06-17 | Hitevision Co., Ltd. announces an Equity Buyback for CNY 100 million worth of its shares. | CI |
| 06-17 | Hitevision Co., Ltd. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,277 | 5,127 | 5,511 | 7,588 | 5,209 | - | - |
| Enterprise Value (EV) 1 | 8,277 | 5,127 | 5,511 | 7,588 | 5,209 | 5,209 | 5,209 |
| P/E ratio | 23.3 x | 30.3 x | 14 x | 23.6 x | 10.3 x | 7.22 x | 6.74 x |
| Yield | - | - | - | 1.32% | 8.58% | 11.8% | - |
| Capitalization / Revenue | 1.71 x | - | 1.21 x | 1.93 x | 1.04 x | 0.8 x | 0.72 x |
| EV / Revenue | 1.71 x | - | 1.21 x | 1.93 x | 1.04 x | 0.8 x | 0.72 x |
| EV / EBITDA | 20.6 x | - | 9.62 x | 14 x | 6.23 x | 4.57 x | 4.34 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 2.83 x | - | 1.55 x | 2.22 x | 1.43 x | 1.27 x | 1.11 x |
| Nbr of stocks (in thousands) | 236,454 | 234,986 | 233,993 | 234,852 | 236,144 | - | - |
| Reference price 2 | 35.01 | 21.82 | 23.55 | 32.31 | 23.20 | 23.20 | 23.20 |
| Announcement Date | 20-04-10 | 22-04-27 | 23-04-28 | 24-04-25 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,830 | - | 4,549 | 3,929 | 4,989 | 6,488 | 7,232 |
| EBITDA 1 | 401.2 | - | 573.1 | 543.1 | 836.5 | 1,140 | 1,199 |
| EBIT 1 | 372.9 | - | 497.1 | 466.3 | 660.4 | 967.5 | 1,044 |
| Operating Margin | 7.72% | - | 10.93% | 11.87% | 13.24% | 14.91% | 14.44% |
| Earnings before Tax (EBT) 1 | 374.2 | - | 496.5 | 458.8 | 666 | 971 | 1,054 |
| Net income 1 | 314.1 | 169 | 396.1 | 322.6 | 530.2 | 758.1 | 810.4 |
| Net margin | 6.5% | - | 8.71% | 8.21% | 10.63% | 11.68% | 11.21% |
| EPS 2 | 1.500 | 0.7200 | 1.680 | 1.370 | 2.250 | 3.215 | 3.440 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.4250 | 1.990 | 2.730 | - |
| Announcement Date | 20-04-10 | 22-04-27 | 23-04-28 | 24-04-25 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.3% | - | 11.9% | 8.65% | 13.9% | 17.5% | 16.5% |
| ROA (Net income/ Total Assets) | - | - | 8.41% | 6.79% | 11.9% | 14.4% | - |
| Assets 1 | - | - | 4,707 | 4,752 | 4,467 | 5,254 | - |
| Book Value Per Share 2 | 12.40 | - | 15.20 | 14.50 | 16.20 | 18.30 | 20.90 |
| Cash Flow per Share 2 | 0.2100 | - | 2.120 | 3.200 | -0.8600 | 3.990 | 3.560 |
| Capex 1 | - | - | 147 | 92.3 | 99 | 111 | - |
| Capex / Sales | - | - | 3.24% | 2.35% | 1.98% | 1.71% | - |
| Announcement Date | 20-04-10 | 22-04-27 | 23-04-28 | 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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
23.2
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.20% | 717M | |
| +27.09% | 34.07B | |
| -0.23% | 10.63B | |
| +21.57% | 8.23B | |
| +3.50% | 4.33B | |
| -2.48% | 4.23B | |
| -10.91% | 4.2B | |
| -16.46% | 3.82B | |
| +0.74% | 3.27B | |
| -32.39% | 2.38B |
- Stock Market
- Equities
- 002955 Stock
- Financials Hitevision Co., Ltd.
