WUHAN NUSUN LANDSCAPE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.5 CNY | +7.38% |
|
+48.77% | -49.12% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,978 | 1,438 | 2,182 | 3,810 | 6,335 | 4,256 |
| Enterprise Value (EV) 1 | 2,825 | 1,108 | 1,746 | 3,495 | 6,127 | 4,172 |
| P/E ratio | 57.3 x | 27.7 x | 41.3 x | 532 x | -14,400 x | 181 x |
| Yield | 0.39% | 0.73% | 0.48% | 0.02% | - | - |
| Capitalization / Revenue | 7.01 x | 3.12 x | 4.71 x | 13.2 x | 20.6 x | 11 x |
| EV / Revenue | 6.65 x | 2.41 x | 3.77 x | 12.1 x | 19.9 x | 10.8 x |
| EV / EBITDA | 45.8 x | 16.3 x | 29.4 x | 430 x | -3,489 x | 129 x |
| EV / FCF | -14.8 x | 8.2 x | 9.51 x | -29.4 x | -78 x | -31.6 x |
| FCF Yield | -6.76% | 12.2% | 10.5% | -3.4% | -1.28% | -3.16% |
| Price to Book | 5.62 x | 2.52 x | 3.56 x | 6.26 x | 10.4 x | 6.74 x |
| Nbr of stocks (in thousands) | 293,288 | 293,288 | 293,288 | 293,288 | 293,288 | 293,288 |
| Reference price 2 | 10.15 | 4.903 | 7.440 | 12.99 | 21.60 | 14.51 |
| Announcement Date | 1/18/18 | 3/14/19 | 4/9/20 | 4/23/21 | 4/26/22 | 3/28/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 424.7 | 460.3 | 462.8 | 288.3 | 307.6 | 387.9 |
| EBITDA 1 | 61.64 | 67.99 | 59.46 | 8.136 | -1.756 | 32.46 |
| EBIT 1 | 59.44 | 66.22 | 57.86 | 6.478 | -6.156 | 26 |
| Operating Margin | 14% | 14.39% | 12.5% | 2.25% | -2% | 6.7% |
| Earnings before Tax (EBT) 1 | 59.95 | 60.86 | 59.27 | 7.523 | -4.841 | 32.71 |
| Net income 1 | 51.89 | 52.25 | 52.53 | 7.152 | -0.4482 | 23.47 |
| Net margin | 12.22% | 11.35% | 11.35% | 2.48% | -0.15% | 6.05% |
| EPS 2 | 0.1771 | 0.1771 | 0.1800 | 0.0244 | -0.001500 | 0.0800 |
| Free Cash Flow 1 | -191 | 135.2 | 183.5 | -118.9 | -78.55 | -132.1 |
| FCF margin | -44.97% | 29.37% | 39.66% | -41.26% | -25.54% | -34.04% |
| FCF Conversion (EBITDA) | - | 198.84% | 308.67% | - | - | - |
| FCF Conversion (Net income) | - | 258.77% | 349.42% | - | - | - |
| Dividend per Share 2 | 0.0400 | 0.0360 | 0.0360 | 0.002450 | - | - |
| Announcement Date | 1/18/18 | 3/14/19 | 4/9/20 | 4/23/21 | 4/26/22 | 3/28/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 153 | 329 | 436 | 314 | 208 | 83.2 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -191 | 135 | 184 | -119 | -78.6 | -132 |
| ROE (net income / shareholders' equity) | 10.2% | 9.5% | 8.88% | 1.17% | -0.34% | 3.76% |
| ROA (Net income/ Total Assets) | 4.19% | 3.76% | 2.76% | 0.3% | -0.31% | 1.46% |
| Assets 1 | 1,237 | 1,388 | 1,903 | 2,393 | 145 | 1,611 |
| Book Value Per Share 2 | 1.810 | 1.940 | 2.090 | 2.080 | 2.070 | 2.150 |
| Cash Flow per Share 2 | 0.9300 | 1.530 | 1.530 | 1.260 | 0.7600 | 0.3500 |
| Capex 1 | 14.4 | 3.28 | 13 | 0.45 | 26.8 | 6.53 |
| Capex / Sales | 3.39% | 0.71% | 2.8% | 0.16% | 8.71% | 1.68% |
| Announcement Date | 1/18/18 | 3/14/19 | 4/9/20 | 4/23/21 | 4/26/22 | 3/28/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -49.12% | 434M | |
| +9.47% | 4.89B | |
| +27.72% | 2.11B | |
| +46.74% | 2.03B | |
| +32.89% | 2.01B | |
| -14.52% | 1.53B | |
| +71.71% | 1.08B | |
| +2.08% | 1.01B | |
| +33.95% | 955M | |
| +14.87% | 954M |
- Stock Market
- Equities
- 300536 Stock
- Financials Wuhan Nusun Landscape Co., Ltd.
