SHANGHAI YONGGUAN ADHESIVE PRODUCTS CORP., LTD. Financials Shanghai Yongguan Adhesive Products Corp., Ltd.
Equities
603681
CNE100003LN9
Specialty Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.04 CNY | +4.93% |
|
+8.08% | -7.02% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,315 | 7,511 | 4,086 | 2,886 | 2,683 | - |
| Enterprise Value (EV) 1 | 3,315 | 7,511 | 4,086 | 2,886 | 2,683 | 2,683 |
| P/E ratio | 19 x | 32.8 x | 18.4 x | 35.1 x | 10.7 x | 8.94 x |
| Yield | - | - | 0.94% | - | - | - |
| Capitalization / Revenue | - | 1.96 x | 0.81 x | 0.53 x | 0.46 x | 0.44 x |
| EV / Revenue | - | 1.96 x | 0.81 x | 0.53 x | 0.46 x | 0.44 x |
| EV / EBITDA | - | 21.3 x | 9.57 x | 9.57 x | 4.59 x | 4.25 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 3.38 x | 1.69 x | 1.17 x | 0.96 x | 0.88 x |
| Nbr of stocks (in thousands) | 166,592 | 191,130 | 191,130 | 191,131 | 191,131 | - |
| Reference price 2 | 19.90 | 39.30 | 21.38 | 15.10 | 14.04 | 14.04 |
| Announcement Date | 21-04-13 | 22-04-28 | 23-04-27 | 24-04-29 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,840 | 5,027 | 5,457 | 5,812 | 6,138 |
| EBITDA 1 | - | 353.1 | 427.2 | 301.6 | 584 | 631 |
| EBIT 1 | - | 255.8 | 264.7 | 63.26 | 284 | 339 |
| Operating Margin | - | 6.66% | 5.27% | 1.16% | 4.89% | 5.52% |
| Earnings before Tax (EBT) 1 | - | 251.3 | 251.1 | 68.01 | 277 | 331 |
| Net income 1 | 175.2 | 225.5 | 227.6 | 82.72 | 250 | 299 |
| Net margin | - | 5.87% | 4.53% | 1.52% | 4.3% | 4.87% |
| EPS 2 | 1.050 | 1.200 | 1.160 | 0.4300 | 1.310 | 1.570 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.2000 | - | - | - |
| Announcement Date | 21-04-13 | 22-04-28 | 23-04-27 | 24-04-29 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 12.8% | 9.75% | 3.33% | 8.9% | 9.8% |
| ROA (Net income/ Total Assets) | - | - | 4.08% | - | 3.6% | 4.3% |
| Assets 1 | - | - | 5,581 | - | 6,944 | 6,953 |
| Book Value Per Share 2 | - | 11.60 | 12.70 | 12.90 | 14.70 | 16.00 |
| Cash Flow per Share | - | 0.0600 | 2.620 | - | - | - |
| Capex 1 | - | 883 | 646 | 535 | 100 | - |
| Capex / Sales | - | 22.99% | 12.85% | 9.81% | 1.72% | - |
| Announcement Date | 21-04-13 | 22-04-28 | 23-04-27 | 24-04-29 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
14.04
CNY
Average target price
20
CNY
Spread / Average Target
+42.45%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.02% | 371M | |
| -5.50% | 4.19B | |
| +13.82% | 1.4B | |
| +26.69% | 1.33B | |
| -5.06% | 1.31B | |
| -20.83% | 819M | |
| -22.93% | 758M | |
| -20.23% | 712M | |
| -35.33% | 678M | |
| -19.06% | 617M |
- Stock Market
- Equities
- 603681 Stock
- Financials Shanghai Yongguan Adhesive Products Corp., Ltd.
