KUNSHAN ASIA AROMA CORP., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.7 CNY | +0.22% |
|
+1.09% | -16.19% |
| 05-14 | Kunshan Asia Aroma Corp., Ltd. Approves Profit Distribution Plan for 2023 | CI |
| 04-26 | Kunshan Asia Aroma Corp., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,976 | 2,642 | 2,214 | - | - |
| Enterprise Value (EV) 1 | 2,976 | 2,642 | 2,214 | 2,214 | 2,214 |
| P/E ratio | 19.8 x | 33.1 x | 17.7 x | 10.9 x | 8.71 x |
| Yield | 0.81% | 0.61% | 0.72% | 0.9% | 0.72% |
| Capitalization / Revenue | 4.22 x | 4.19 x | 2.56 x | 1.91 x | 1.68 x |
| EV / Revenue | 4.22 x | 4.19 x | 2.56 x | 1.91 x | 1.68 x |
| EV / EBITDA | - | 20.9 x | 11.2 x | 7.27 x | 5.8 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 1.93 x | 1.69 x | 1.32 x | 1.18 x | 1.07 x |
| Nbr of stocks (in thousands) | 80,800 | 79,927 | 79,927 | - | - |
| Reference price 2 | 36.83 | 33.05 | 27.70 | 27.70 | 27.70 |
| Announcement Date | 23-04-23 | 24-04-21 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 705.4 | 630.2 | 863.8 | 1,160 | 1,316 |
| EBITDA 1 | - | - | 126.4 | 198.5 | 304.5 | 382 |
| EBIT 1 | - | 149.1 | 86.69 | 142 | 223.3 | 271.5 |
| Operating Margin | - | 21.13% | 13.76% | 16.44% | 19.26% | 20.63% |
| Earnings before Tax (EBT) 1 | - | 152.7 | 86.19 | 142.5 | 225.3 | 272 |
| Net income 1 | 91.42 | 131.8 | 80.16 | 126.5 | 205 | 256.5 |
| Net margin | - | 18.68% | 12.72% | 14.65% | 17.68% | 19.49% |
| EPS 2 | 1.510 | 1.860 | 1.000 | 1.565 | 2.540 | 3.180 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.3000 | 0.2000 | 0.2000 | 0.2500 | 0.2000 |
| Announcement Date | 22-05-31 | 23-04-23 | 24-04-21 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 11.6% | 5.11% | 7.5% | 11% | 12.2% |
| ROA (Net income/ Total Assets) | - | - | - | 6.25% | 8.5% | 9.55% |
| Assets 1 | - | - | - | 2,024 | 2,412 | 2,686 |
| Book Value Per Share 2 | - | 19.10 | 19.50 | 20.90 | 23.40 | 26.00 |
| Cash Flow per Share 2 | - | 1.100 | 0.9400 | 0.5800 | 0.4100 | - |
| Capex 1 | - | 57.1 | 231 | 239 | 141 | 70 |
| Capex / Sales | - | 8.1% | 36.7% | 27.67% | 12.16% | 5.32% |
| Announcement Date | 22-05-31 | 23-04-23 | 24-04-21 | - | - | - |
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
3
Last Close Price
27.7
CNY
Average target price
36.21
CNY
Spread / Average Target
+30.72%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -16.19% | 305M | |
| -5.67% | 27.7B | |
| +18.78% | 24.4B | |
| +5.34% | 10.8B | |
| +11.49% | 5.04B | |
| +14.97% | 4.41B | |
| -13.08% | 3.63B | |
| +5.01% | 3.51B | |
| -5.98% | 2.81B | |
| +25.30% | 2.71B |
- Stock Market
- Equities
- 301220 Stock
- Financials Kunshan Asia Aroma Corp., Ltd.
