ZHANG XIAOQUAN INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.05 CNY | +6.04% |
|
+10.11% | -2.57% |
| 04-28 | Zhang Xiaoquan Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-19 | Tranche Update on Zhang Xiaoquan Inc.'s Equity Buyback Plan announced on January 29, 2024. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 3,547 | 2,374 | 2,192 | 2,192 | - |
| Enterprise Value (EV) 1 | 3,547 | 2,374 | 2,250 | 2,192 | 2,192 |
| P/E ratio | 37.3 x | 56.4 x | 90.1 x | 34.3 x | 29.3 x |
| Yield | 2.2% | 1.64% | 1.04% | 2.78% | - |
| Capitalization / Revenue | 4.67 x | 2.87 x | 2.77 x | 2.06 x | 1.74 x |
| EV / Revenue | 4.67 x | 2.87 x | 2.77 x | 2.06 x | 1.74 x |
| EV / EBITDA | 28.4 x | 24.8 x | 31.5 x | 17.5 x | 15.5 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 4.91 x | 3.46 x | 3.35 x | 3.02 x | 2.81 x |
| Nbr of stocks (in thousands) | 156,000 | 156,000 | 156,000 | 156,000 | - |
| Reference price 2 | 22.74 | 15.22 | 14.05 | 14.05 | 14.05 |
| Announcement Date | 22-03-14 | 23-04-17 | 24-04-28 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 760 | 826.6 | 811.5 | 1,064 | 1,262 |
| EBITDA 1 | - | 125 | 95.66 | 71.49 | 125 | 141 |
| EBIT 1 | - | 97.92 | 58.02 | 37.03 | 87.5 | 101 |
| Operating Margin | - | 12.88% | 7.02% | 4.56% | 8.22% | 8% |
| Earnings before Tax (EBT) 1 | - | 98.53 | 59.27 | 38.94 | 88 | 102 |
| Net income 1 | 77.22 | 78.73 | 41.49 | 25.12 | 64 | 75 |
| Net margin | - | 10.36% | 5.02% | 3.1% | 6.01% | 5.94% |
| EPS 2 | 0.6600 | 0.6100 | 0.2700 | 0.1600 | 0.4100 | 0.4800 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.5000 | 0.2500 | 0.1500 | 0.3900 | - |
| Announcement Date | 21-08-15 | 22-03-14 | 23-04-17 | 24-04-28 | - | - |
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) | - | 14.4% | 6% | 3.72% | 9% | 9.7% |
| ROA (Net income/ Total Assets) | - | 9% | 4.14% | 3.9% | 5.75% | 6% |
| Assets 1 | - | 875.2 | 1,002 | 1,038 | 1,113 | 1,250 |
| Book Value Per Share 2 | - | 4.630 | 4.400 | 4.310 | 4.650 | 5.000 |
| Cash Flow per Share 2 | - | 0.7800 | 0.7200 | 0.6700 | 0.7800 | - |
| Capex 1 | - | 134 | 41.6 | 14.9 | 82.5 | 70 |
| Capex / Sales | - | 17.64% | 5.03% | 1.84% | 7.75% | 5.55% |
| Announcement Date | 21-08-15 | 22-03-14 | 23-04-17 | 24-04-28 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
14.05
CNY
Average target price
16.6
CNY
Spread / Average Target
+18.15%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.57% | 303M | |
| +12.61% | 4.19B | |
| +6.95% | 2.01B | |
| -3.47% | 1.5B | |
| -14.49% | 536M | |
| +9.89% | 499M | |
| -14.17% | 273M | |
| -12.44% | 260M | |
| -24.45% | 227M | |
| +29.28% | 193M |
- Stock Market
- Equities
- 301055 Stock
- Financials Zhang Xiaoquan Inc.
