Financials ShenZhen Woer Heat-Shrinkable Material Co.,Ltd.

Equities

002130

CNE1000000C6

Electronic Equipment & Parts

End-of-day quote Shenzhen S.E. 18:00:00 2024-04-29 EDT 5-day change 1st Jan Change
14.35 CNY -3.11% Intraday chart for ShenZhen Woer Heat-Shrinkable Material Co.,Ltd. +6.61% +90.07%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 10,394 8,126 9,512 17,885 -
Enterprise Value (EV) 1 10,394 8,126 9,512 17,885 17,885
P/E ratio 18.8 x 13.2 x 13.5 x 18.4 x 17.8 x
Yield - 0.62% 2.25% 0.35% 0.42%
Capitalization / Revenue - 1.52 x 1.66 x 2.46 x 2.19 x
EV / Revenue - 1.52 x 1.66 x 2.46 x 2.19 x
EV / EBITDA - 8.52 x 8.59 x 12.4 x 11.4 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - 1.86 x 1.94 x 3.04 x 2.67 x
Nbr of stocks (in thousands) 1,259,899 1,259,899 1,259,899 1,246,334 -
Reference price 2 8.250 6.450 7.550 14.35 14.35
Announcement Date 22-02-25 23-02-27 24-02-28 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 5,341 5,723 7,262 8,174
EBITDA 1 - 953.4 1,107 1,445 1,567
EBIT 1 - 724.3 875.9 1,174 1,208
Operating Margin - 13.56% 15.3% 16.17% 14.78%
Earnings before Tax (EBT) 1 - 727.4 872.9 1,172 1,210
Net income 1 550.7 614.5 700.5 983 1,018
Net margin - 11.51% 12.24% 13.54% 12.45%
EPS 2 0.4400 0.4900 0.5600 0.7800 0.8050
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - 0.0400 0.1700 0.0500 0.0600
Announcement Date 22-02-25 23-02-27 24-02-28 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 15.1% 15% 16.5% 15.6%
ROA (Net income/ Total Assets) - 7.38% - 10.2% 9.7%
Assets 1 - 8,328 - 9,637 10,490
Book Value Per Share 2 - 3.460 3.900 4.720 5.380
Cash Flow per Share 2 - 0.6900 0.6600 0.6800 0.7700
Capex 1 - 344 250 250 585
Capex / Sales - 6.44% 4.37% 3.44% 7.16%
Announcement Date 22-02-25 23-02-27 24-02-28 - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
14.35 CNY
Average target price
9.6 CNY
Spread / Average Target
-33.10%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002130 Stock
  4. Financials ShenZhen Woer Heat-Shrinkable Material Co.,Ltd.