Stock 603881 SHANGHAI @HUB CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai @hub Co.,Ltd.

Equities

603881

CNE100002R57

Business Support Services

End-of-day quote Shanghai S.E.
Other stock markets
 18:00:00 2024-06-26 EDT 		5-day change 1st Jan Change
12.72 CNY -2.00% Intraday chart for Shanghai @hub Co.,Ltd. -4.86% -16.57%
05-21 Jefferies Adjusts Shanghai atHub Price Target to 18.08 Yuan From 19.94 Yuan, Keeps at Hold MT
04-27 Shanghai @hub Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,992 14,123 12,144 7,740 9,127 7,615 - -
Enterprise Value (EV) 1 9,582 15,749 15,122 10,596 11,264 9,378 8,942 8,368
P/E ratio 73 x 95.4 x 109 x 67.2 x 73.4 x 48.4 x 39.8 x 35 x
Yield 0.14% 0.1% 0.09% 0.19% 0.41% 0.16% 0.18% 0.21%
Capitalization / Revenue 11 x 15.5 x 10.1 x 5.32 x 5.92 x 4.69 x 4.31 x 4.04 x
EV / Revenue 13.2 x 17.3 x 12.5 x 7.28 x 7.3 x 5.77 x 5.06 x 4.44 x
EV / EBITDA 33.1 x 35.6 x 25.7 x 13.3 x 13.2 x 8.68 x 7.96 x 6.85 x
EV / FCF -9.46 x -10.4 x -27.1 x 71.7 x 13.8 x 13 x 18 x 13.4 x
FCF Yield -10.6% -9.64% -3.69% 1.39% 7.23% 7.72% 5.56% 7.47%
Price to Book 7.28 x 4.88 x 4.67 x 2.57 x 2.92 x 2.46 x 2.34 x 2.22 x
Nbr of stocks (in thousands) 536,574 598,647 598,647 598,647 598,647 598,647 - -
Reference price 2 14.89 23.59 20.29 12.93 15.25 12.72 12.72 12.72
Announcement Date 3/13/20 2/3/21 3/17/22 3/10/23 4/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 726.6 909.7 1,206 1,455 1,542 1,625 1,767 1,886
EBITDA 1 289.8 442.7 588.3 798 851.2 1,081 1,124 1,222
EBIT 1 119.3 163 132.5 146.3 165 285.5 277 314.8
Operating Margin 16.42% 17.92% 10.99% 10.05% 10.7% 17.57% 15.68% 16.69%
Earnings before Tax (EBT) 1 122.3 163.6 133.4 145.1 166.3 235.5 269.6 306.8
Net income 1 110.3 136.4 111 114.9 123 175 199.5 226.8
Net margin 15.18% 14.99% 9.21% 7.9% 7.97% 10.77% 11.29% 12.02%
EPS 2 0.2041 0.2472 0.1868 0.1923 0.2077 0.2631 0.3194 0.3634
Free Cash Flow 1 -1,013 -1,518 -557.7 147.8 814.1 724 497 625
FCF margin -139.39% -166.85% -46.25% 10.16% 52.79% 44.55% 28.13% 33.14%
FCF Conversion (EBITDA) - - - 18.52% 95.64% 66.99% 44.24% 51.15%
FCF Conversion (Net income) - - - 128.62% 661.98% 413.66% 249.18% 275.61%
Dividend per Share 2 0.0208 0.0236 0.0187 0.0242 0.0623 0.0204 0.0229 0.0268
Announcement Date 3/13/20 2/3/21 3/17/22 3/10/23 4/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 351 342.5 369.8 381.2 361.8 372 374 - 426.8 - 389 404 408 - -
EBITDA 167 235 230 248.4 - - 261.9 - - - - - - - -
EBIT 13.71 13.13 36.71 40.89 55.55 - 45.46 - 28.16 - - - - - -
Operating Margin 3.91% 3.83% 9.93% 10.72% 15.35% - 12.15% - 6.6% - - - - - -
Earnings before Tax (EBT) 1 13.75 13.17 36.71 40.82 54.46 45.69 46.15 - 28.84 - 58 58 86 - -
Net income 1 7.259 11.18 30.42 32.76 40.55 35.08 33.57 32.98 21.34 35.75 37.79 37.99 60.48 - -
Net margin 2.07% 3.26% 8.23% 8.59% 11.21% 9.43% 8.98% - 5% - 9.71% 9.4% 14.82% - -
EPS 2 0.0110 0.0165 0.0550 0.0550 0.0659 0.0604 0.0308 0.0538 0.0385 0.0615 0.0598 0.0596 0.0945 0.0769 0.0923
Dividend per Share 2 0.0187 - - - 0.0242 - - - 0.0623 - - - 0.0204 - -
Announcement Date 3/17/22 4/29/22 8/19/22 10/28/22 3/10/23 4/27/23 8/15/23 10/27/23 4/12/24 4/27/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,590 1,626 2,978 2,857 2,136 1,763 1,327 753
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.487 x 3.673 x 5.062 x 3.58 x 2.51 x 1.631 x 1.181 x 0.6162 x
Free Cash Flow 1 -1,013 -1,518 -558 148 814 724 497 625
ROE (net income / shareholders' equity) 10.5% 8.65% 4.31% 3.85% 4% 5.35% 5.66% 5.99%
ROA (Net income/ Total Assets) 3.45% 2.24% 2.62% 1.46% 1.7% 2.59% 3.57% 3.74%
Assets 1 3,199 6,099 4,237 7,861 7,235 6,747 5,590 6,067
Book Value Per Share 2 2.050 4.830 4.340 5.040 5.230 5.170 5.440 5.740
Cash Flow per Share 2 0.3500 0.2800 1.200 1.980 1.990 1.800 1.690 1.990
Capex 1 1,203 1,685 1,272 1,036 380 208 552 537
Capex / Sales 165.58% 185.24% 105.51% 71.18% 24.61% 12.8% 31.25% 28.45%
Announcement Date 3/13/20 2/3/21 3/17/22 3/10/23 4/12/24 - - -
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

Ratings for Shanghai @hub Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
12.98 CNY
Average target price
15.8 CNY
Spread / Average Target
+21.75%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Data Processing Services

1st Jan change Capi.
SHANGHAI @HUB CO.,LTD. Stock Shanghai @hub Co.,Ltd.
-16.57% 1.07B
VERRA MOBILITY CORPORATION Stock Verra Mobility Corporation
+20.58% 4.58B
WNS (HOLDINGS) LIMITED Stock WNS (Holdings) Limited
-19.02% 2.34B
COMPUTER AGE MANAGEMENT SERVICES LIMITED Stock Computer Age Management Services Limited
+33.96% 2.15B
BLS INTERNATIONAL SERVICES LIMITED Stock BLS International Services Limited
+12.63% 1.79B
KEHUA DATA CO., LTD. Stock Kehua Data Co., Ltd.
-21.13% 1.39B
JMDC INC. Stock JMDC Inc.
-21.77% 1.38B
SDIC INTELLIGENCE XIAMEN INFORMATION CO., LTD. Stock SDIC Intelligence Xiamen Information Co., Ltd.
-28.53% 1.35B
FUJIAN START GROUP CO.LTD Stock Fujian Start Group Co.Ltd
-28.77% 812M
ZEUUS, INC. Stock Zeuus, Inc.
+118.67% 692M
Data Processing Services
  1. Stock Market
  2. Equities
  3. 603881 Stock
  4. Financials Shanghai @hub Co.,Ltd.