Stock 002973 QIAOYIN CITY MANAGEMENT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials QiaoYin City Management Co., Ltd.

Equities

002973

CNE100003S22

Environmental Services & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 18:00:00 2024-04-29 EDT 		5-day change 1st Jan Change
9.44 CNY -2.68% Intraday chart for QiaoYin City Management Co., Ltd. -0.94% -13.95%
04-28 QiaoYin City Management Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
03-26 Zeyuan Liwangtian No. 42 Private Equity Securities Investment Fund managed by Shenzhen Zeyuan Private Securities Fund Management Co., Ltd. agreed to acquire 5% stake in QiaoYin City Management Co., Ltd. from Guo Beihua for approximately CNY 200 million. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,173 6,175 4,356 4,483 3,858 - -
Enterprise Value (EV) 1 8,173 6,175 4,356 4,483 3,858 3,858 3,858
P/E ratio 21.7 x 24.4 x 13.8 x 14.1 x 10.6 x 8.99 x 7.74 x
Yield 0.5% 0.66% 0.94% 0.91% 1.48% - -
Capitalization / Revenue 2.89 x 1.85 x 1.1 x 1.14 x 0.85 x 0.71 x 0.61 x
EV / Revenue 2.89 x 1.85 x 1.1 x 1.14 x 0.85 x 0.71 x 0.61 x
EV / EBITDA 12.1 x 11.7 x 7.35 x 6.96 x 4.69 x 4.03 x 3.47 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 5.76 x 3.77 x 2.31 x 2.07 x 1.53 x 1.33 x 1.15 x
Nbr of stocks (in thousands) 408,660 408,663 408,665 408,665 408,665 - -
Reference price 2 20.00 15.11 10.66 10.97 9.440 9.440 9.440
Announcement Date 21-03-30 22-04-26 23-04-27 24-04-26 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,829 3,332 3,955 3,943 4,553 5,429 6,355
EBITDA 1 675.5 526.7 593 644.2 821.9 957.5 1,113
EBIT 1 443.4 300.9 366.3 373.3 427.2 499.9 578.8
Operating Margin 15.67% 9.03% 9.26% 9.47% 9.38% 9.21% 9.11%
Earnings before Tax (EBT) 1 452 300.6 349.9 354.7 408.7 481.4 560.3
Net income 1 375.7 255.2 314.6 316.8 365 429.9 500.4
Net margin 13.28% 7.66% 7.95% 8.03% 8.02% 7.92% 7.87%
EPS 2 0.9200 0.6200 0.7700 0.7800 0.8900 1.050 1.220
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.1000 0.1000 0.1000 0.1000 0.1400 - -
Announcement Date 21-03-30 22-04-26 23-04-27 24-04-26 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 30.4% 16.3% 17.7% 15.6% 13.6% 14% 14.2%
ROA (Net income/ Total Assets) 9.7% 5% 5.01% - 5.8% - -
Assets 1 3,875 5,098 6,282 - 6,293 - -
Book Value Per Share 2 3.470 4.010 4.620 5.290 6.150 7.100 8.230
Cash Flow per Share 2 0.7500 0.2900 0.4500 0.1900 1.730 0.8700 1.290
Capex 1 673 672 453 507 443 463 485
Capex / Sales 23.8% 20.17% 11.44% 12.87% 9.74% 8.53% 7.64%
Announcement Date 21-03-30 22-04-26 23-04-27 24-04-26 - - -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.44 CNY
Average target price
14.2 CNY
Spread / Average Target
+50.42%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Environmental Services & Equipment

1st Jan change Capi.
QIAOYIN CITY MANAGEMENT CO., LTD. Stock QiaoYin City Management Co., Ltd.
-13.95% 533M
WASTE MANAGEMENT, INC. Stock Waste Management, Inc.
+15.41% 82.93B
REPUBLIC SERVICES, INC. Stock Republic Services, Inc.
+13.06% 58.59B
VERALTO CORPORATION Stock Veralto Corporation
+13.92% 23.3B
CLEAN HARBORS, INC. Stock Clean Harbors, Inc.
+16.06% 10.92B
TETRA TECH, INC. Stock Tetra Tech, Inc.
+18.02% 10.29B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A. Stock Fomento de Construcciones y Contratas, S.A.
-12.77% 5.92B
GEM CO., LTD. Stock GEM Co., Ltd.
+27.47% 4.92B
KURITA WATER INDUSTRIES LTD. Stock Kurita Water Industries Ltd.
+13.71% 4.49B
BEIJING ORIGINWATER TECHNOLOGY CO., LTD. Stock Beijing Originwater Technology Co., Ltd.
-1.80% 2.45B
Other Environmental Services & Equipment
  1. Stock Market
  2. Equities
  3. 002973 Stock
  4. Financials QiaoYin City Management Co., Ltd.