Financials Shenzhen Bromake New Material Co., Ltd.

Equities

301387

CNE1000062B8

Non-Paper Containers & Packaging

End-of-day quote Shenzhen S.E. 18:00:00 2024-05-21 EDT 5-day change 1st Jan Change
44.8 CNY +6.97% Intraday chart for Shenzhen Bromake New Material Co., Ltd. +17.86% -33.83%

Valuation

Fiscal Period: December 2023 2024 2025
Capitalization 1 5,145 3,408 -
Enterprise Value (EV) 1 5,145 3,408 3,408
P/E ratio 41.1 x 15 x 11.3 x
Yield - - -
Capitalization / Revenue 5.11 x 2.22 x 1.69 x
EV / Revenue 5.11 x 2.22 x 1.69 x
EV / EBITDA 36.1 x 10.7 x 8.08 x
EV / FCF - - -
FCF Yield - - -
Price to Book 3.13 x 1.72 x 1.52 x
Nbr of stocks (in thousands) 76,000 76,065 -
Reference price 2 67.70 44.80 44.80
Announcement Date 24-04-22 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025
Net sales 1 - 1,007 1,537 2,013
EBITDA 1 - 142.7 318 422
EBIT 1 - 121.4 271 361
Operating Margin - 12.06% 17.63% 17.93%
Earnings before Tax (EBT) 1 - 125.1 270 360
Net income 1 113.7 114.7 227 302
Net margin - 11.39% 14.77% 15%
EPS 2 1.990 1.646 2.980 3.980
Free Cash Flow - - - -
FCF margin - - - -
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share - - - -
Announcement Date 23-04-16 24-04-22 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow - - - -
ROE (net income / shareholders' equity) - 8.93% 11.4% 13.5%
ROA (Net income/ Total Assets) - - 8.7% 10.2%
Assets 1 - - 2,609 2,961
Book Value Per Share 2 - 21.60 26.10 29.50
Cash Flow per Share - - - -
Capex 1 - 174 305 155
Capex / Sales - 17.26% 19.84% 7.7%
Announcement Date 23-04-16 24-04-22 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
44.8 CNY
Average target price
89 CNY
Spread / Average Target
+98.66%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301387 Stock
  4. Financials Shenzhen Bromake New Material Co., Ltd.