HUAMING POWER EQUIPMENT CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.24 CNY | +4.71% |
|
+5.10% | +57.51% |
| 04-18 | Huaming Power Equipment Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-11 | Huaming Power Equipment Co.,Ltd Announces Profit Distribution Proposal for 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,524 | 6,901 | 12,655 | 19,932 | - | - |
| Enterprise Value (EV) 1 | 7,524 | 6,901 | 11,946 | 19,282 | 19,439 | 19,769 |
| P/E ratio | 18 x | 18.3 x | 23.1 x | 29.9 x | 24.1 x | 20.3 x |
| Yield | - | 3.9% | 3.9% | 2.88% | 3.24% | 3.86% |
| Capitalization / Revenue | - | 4.03 x | 6.45 x | 8.42 x | 7.15 x | 6.11 x |
| EV / Revenue | - | 4.03 x | 6.09 x | 8.15 x | 6.98 x | 6.06 x |
| EV / EBITDA | - | 14.5 x | 17.1 x | 24 x | 18.5 x | 16.1 x |
| EV / FCF | - | - | 21.3 x | 34.1 x | 28.3 x | 24.7 x |
| FCF Yield | - | - | 4.69% | 2.93% | 3.53% | 4.04% |
| Price to Book | - | 2.07 x | 3.78 x | 5.9 x | 5.51 x | 5.13 x |
| Nbr of stocks (in thousands) | 759,239 | 896,225 | 896,225 | 896,225 | - | - |
| Reference price 2 | 9.910 | 7.700 | 14.12 | 22.24 | 22.24 | 22.24 |
| Announcement Date | 22-04-20 | 23-02-20 | 24-04-10 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,712 | 1,961 | 2,367 | 2,787 | 3,261 |
| EBITDA 1 | - | 476.6 | 697.3 | 802.5 | 1,049 | 1,228 |
| EBIT 1 | - | 406.9 | 622 | 771.5 | 947.1 | 1,120 |
| Operating Margin | - | 23.77% | 31.72% | 32.6% | 33.99% | 34.36% |
| Earnings before Tax (EBT) 1 | - | 418.9 | 645.8 | 807.9 | 982.9 | 1,155 |
| Net income 1 | 416.9 | 359.4 | 542.4 | 668.7 | 827.6 | 978.9 |
| Net margin | - | 21% | 27.66% | 28.26% | 29.7% | 30.02% |
| EPS 2 | 0.5500 | 0.4200 | 0.6100 | 0.7428 | 0.9228 | 1.093 |
| Free Cash Flow 1 | - | - | 560.4 | 565 | 687 | 799.7 |
| FCF margin | - | - | 28.58% | 23.87% | 24.65% | 24.52% |
| FCF Conversion (EBITDA) | - | - | 80.37% | 70.41% | 65.49% | 65.12% |
| FCF Conversion (Net income) | - | - | 103.33% | 84.49% | 83.01% | 81.69% |
| Dividend per Share 2 | - | 0.3000 | 0.5500 | 0.6413 | 0.7211 | 0.8587 |
| Announcement Date | 22-04-20 | 23-02-20 | 24-04-10 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 506.5 | - | 594.3 | 651.8 | 647.6 | 524.2 | 690.5 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 88.82 | - | 224.9 | 249.1 | 114.5 | 186.3 | 279.6 |
| Operating Margin | - | 17.54% | - | 37.83% | 38.22% | 17.68% | 35.54% | 40.49% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income 1 | 172.4 | 83.13 | - | 210 | 211.6 | 119.8 | 157.7 | 248.7 |
| Net margin | - | 16.41% | - | 35.33% | 32.47% | 18.5% | 30.08% | 36.02% |
| EPS 2 | 0.1920 | 0.1000 | - | 0.2343 | 0.2362 | 0.1337 | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.8203 | - | - |
| Announcement Date | 23-10-23 | 24-04-10 | 24-05-08 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 708 | 650 | 493 | 163 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 560 | 565 | 687 | 800 |
| ROE (net income / shareholders' equity) | - | 11% | 16.1% | 20% | 23% | 25.3% |
| ROA (Net income/ Total Assets) | - | - | 12.1% | 14.5% | 16.6% | 18% |
| Assets 1 | - | - | 4,491 | 4,611 | 4,992 | 5,428 |
| Book Value Per Share 2 | - | 3.720 | 3.740 | 3.770 | 4.040 | 4.340 |
| Cash Flow per Share 2 | - | 0.5500 | 0.6900 | 0.6900 | 0.8800 | 1.080 |
| Capex 1 | - | - | 61.2 | 144 | 122 | 119 |
| Capex / Sales | - | - | 3.12% | 6.08% | 4.39% | 3.64% |
| Announcement Date | 22-04-20 | 23-02-20 | 24-04-10 | - | - | - |
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
9
Last Close Price
22.24
CNY
Average target price
22.4
CNY
Spread / Average Target
+0.72%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +57.51% | 2.74B | |
| +16.62% | 692M | |
| -28.57% | 420M | |
| -41.37% | 399M | |
| -19.83% | 342M | |
| -26.01% | 278M | |
| -1.27% | 73.28M |
- Stock Market
- Equities
- 002270 Stock
- Financials Huaming Power Equipment Co.,Ltd
