SSE: 600438 - Tongwei Co., Ltd.

Yield per half year: +9.08%
Dividend yield: 0.00%
Sector: Consumer Discretionary

Reporting Tongwei Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥					50.49	125.27	205.52	187.82		146.09
Выручка, млрд ¥	18.77	20.88	26.09	27.54	37.56	44.2	63.49	142.42	139.1	139.1
Чистая прибыль, млрд ¥	0.7368	1.02	2.01	2.02	2.63	3.61	8.21	25.73	13.57	13.57
EV, млрд ¥				34.7	64.99	175.83	212.61	187.09	127.6	127.42
EBIT, млрд ¥	1.07	2.23	2.56	2.56	3.39	3.75	11.14	42.13
EBITDA, млрд ¥			3.58	3.93	5.75	7.22	14.01	44.74	45.07	44.74
Баланс стоимость, млрд ¥	4.6	11.68	13.34	14.74	17.58	30.54	37.5	60.8	61.53	61.53
FCF, млрд ¥			-1.41	-4.02	-1.85	-2.46	-6.36	28.6	-5.77	-5.77
Операционный денежный поток, млрд ¥	1.92	2.43	3.03	3.1	2.36	3.02	7.47	43.82	30.68	30.68
Операционная прибыль, млрд ¥	1.07	1.14	2.51	2.4	3.07	4.11	11.75	43.08	29.22	29.22
Операционные расходы, млрд ¥	17.7	19.57	23.43	24.85	33.93	40.09	51.74	99.34	109.89	109.89
CAPEX, млрд ¥	1.51	3.56	4.33	7.12	4.21	5.49	13.83	15.22	36.45	36.45

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Выручка, млрд ¥							35.65	41.74	40.34	33.24	40.82	37.35	27.68	19.57	24.23	24.48
Чистая прибыль, млрд ¥							7.03	9.51	4	8.6	4.67	3.03	-2.73	-0.7867	-2.34	-0.8438
EV, млрд ¥						206.71	272.18				155.64	147.89	127.6	140.42	131.51	127.88
EBIT, млрд ¥	0.8846	1.18	2.88	3.97	3.23	7.16	10.84	14.6	9.53		7.99
EBITDA, млрд ¥		1.22	2.73	4.03	2.88	7.18	10.17	14.58	7.39	12.94	8.07
Баланс стоимость, млрд ¥							47.23	56.72	60.8	69.38	61.15	64.24	61.53	60.77	53.33	51.53
FCF, млрд ¥							5.1	13.78	9.6	-4.48	13.92	-4.96	-10.26	-8.82	-4.99	-3.8
Операционный денежный поток, млрд ¥		1.69	1.39	0.4815	4.06	3.25	10.19	15.45	14.94	18.91	18.91
Операционная прибыль, млрд ¥							11.04	14.41	10.41	12.79	9.38	5.16	1.88	0.0054	-0.6932	-0.0305
Операционные расходы, млрд ¥							24.62	27.33	29.93	20.45	31.44	32.19	25.8	19.56	24.92	24.51
CAPEX, млрд ¥							5.09	1.67	5.34	6.72	4.99	4.82	19.92	7.43	7.34	5.82

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥			1.68	3.65	2.92	3.41	2.69	6.26	3	36.84	19.42	19.42
Short Term Investments ¥	0.0623	0.0214	0.0179	0.001	0.63			1.53	0.0106	4.3	10.06	10.06
Long term investments ¥			0.2077	0.2659	0.3342	0.5418
Total Receivables ¥			1.58	1.78	1.65	3.46	8.19	1.07	2.92	4.5	6.99	6.99
Total Current Assets ¥			4.42	7.82	7.38	8.74	13.74	25.59	28.75	75.51	63.24	63.24
Чистые активы, млрд ¥			8.32	10.36	13.74	25.13	28.12	32.83	51.94	61.36	87.38	75.51
Активы, млрд ¥			15.55	21.4	25.55	38.48	46.82	64.25	88.25	145.24	164.36	164.36
Short Term Debt ¥			0.6525	2.67	4.01	5.28	3.62	2.35	1.38	0.0878	0.214	0.214
Long Term Debt ¥			2.22	1.45	2.26	4.11	10.2	6.71	11.85	25.69	39.93	39.93
Задолженность, млрд ¥			9.66	9.6	11.84	23.26	28.73	32.71	46.59	72	90.53	90.53
Чистый долг, млрд ¥					2.1	2.55	9.23	2.79	10.22	-11.07	20.73	20.73
Долг, млрд ¥			2.87	4.12	6.28	9.39	13.83	9.06	13.23	25.77	40.14	36.8
Interest income ¥				0.0285	0.0948	0.0924	0.0846	0.0703	0.1243	0.4592	0.9542
Расходы на обслуживание долга ¥						0.3193	0.606	0.5216	0.4694	0.9734	0.109	0.109
Чист. проц. доходы, млрд ¥				-0.2291	-0.1275	-0.3096	-0.7188	-0.637	-0.5802	-0.7468	0.6555	0.9542
Goodwill ¥		0.0742	0.6657	0.6484	0.6387	0.6358	0.6358	0.6358	0.7466	0.603	0.4771
Себестоимость, млрд ¥			15.94	17.6	21.02	22.33	30.54	36.65	45.92	88.06	102.33	102.33
Товарно материальные запасы ¥			1.04	1.38	1.77	1.59	2.42	2.77	5.68	11	7.79	7.79

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥														9.6	27.22	36.84	37.07	33.18	27.53	19.42	28.29	19.48	16.46
Short Term Investments ¥														4.88	4.65	4.3	4.93	6.89	10.09	10.06	6.49	14.89	14.63
Long term investments ¥	0.3536	0.4107	0.5418	0.5091	0.537	0.5638
Total Receivables ¥														20.26	23.98	21.78	5.12	21.11	7.25	6.99	5.16	6.44	6.01
Total Current Assets ¥														44.32	69.13	75.51	87.38	73.68	74.57	63.24	70.96	74.87	69.21
Чистые активы, млрд ¥									37.68	39.8	45.06	52.31	53.98	57.28	59.31	61.36	87.38	69.9
Активы, млрд ¥														107.85	134.73	145.24	162.53	153.79	168.17	164.36	179.72	198.37	197.91
Short Term Debt ¥														0.3861	0.3142	0.0878	0.195	0.2416	0.279	0.214	0.1872	2.5	1.88
Long Term Debt ¥														22.33	26.5	25.69	32.56	34.11	35.58	39.93	53.9	59.85	60.63
Задолженность, млрд ¥														54.28	68.93	72	78.37	81.76	91.68	90.53	106.53	133.28	136.63
Чистый долг, млрд ¥											6.59	10.22	12.24	13.12				1.18	8.33	20.73	25.8	42.87	46.04
Долг, млрд ¥					10.17	10.49	13.83	12.31										34.35	35.85	40.14	54.08	62.35	62.5
Interest income ¥											0.0341	0.0061	0.024	0.0618	0.0802	0.6253	0.2121	0.7206	1.24	1.68
Расходы на обслуживание долга ¥														0.2372	0.4967	0.0701	0.2726	0.368	0.4253	0.9569	0.3976	0.4939	0.652
Чист. проц. доходы, млрд ¥												-0.1545	-0.2947	-0.2779	-0.285	0.1108	-0.1412	-0.0779	-0.1532	1.03	0.1421
Goodwill ¥											0.6358	0.7466	0.7466	0.7065	0.7099	0.603	0.603	0.5991	0.5991	0.4771
Себестоимость, млрд ¥														22.92	23.51	25.37	18.9	29.88	29.97	23.58	17.77	22.91	22.3
Товарно материальные запасы ¥														7.66	9.89	11	14.21	10.3	8.94	7.79	11.27	11.22	12.28

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2014	2015	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.2016	0.2026	0.7513	0.52	0.6786	0.8015	3.5	5.71	3.02			3.02
Цена акции ао			12.11	8.28	13.13	38.44	44.96	38.58	25.03	22.11	20.67	20.67
Число акций ао, млн				3882.37	4017	4261	4501	4501.95	4501.97			4501.97
FCF/акцию			-0.3638	-1.04	-0.4767	-0.5469	-1.41	6.35	-1.28			-1.28

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				1.46	2.21	0.87	1.79	1.04	0.6733	-0.6059	-0.1748	-0.5204	-0.1874
Цена акции ао	48.48	48.9	41.72	45.48	54.98	43.99	40.19	37.02	32.9	26.47
FCF/акцию				1.13	3.06	2.13	-0.9945	3.09	-1.1	-2.28	-1.96	-1.11	-0.8435

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	16.01	8.77	15.08	13.7	14.99	11.81	21.89	52.34	22.19			22.19	20.56
ROA, %	4.74	4.79	7.88	5.25	5.63	5.62	9.3	22.04	8.77			8.77	11.07
ROIC, %	17.41	8.91	13.5	12.2	11.9	12.92	25.46	45.68
ROS, %			7.71	7.33	7.02	8.16	12.93	18.06	9.76	9.76	9.76	9.76	14.64
ROCE, %	18.15	18.86	18.69	16.83	18.72	11.88	26.74	38.69
Рентаб EBITDA, %			13.74	14.27	15.3	16.32	22.06	31.41	29.85			31.41	25.68
Ebit margin, %					9.02	8.48	17.55	29.58
Чистая рентаб, %	3.92	4.91	7.71	7.33	7.02	8.16	12.93	18.06	9.76			9.76	14.64
Operation Margin, %			9.62	8.71	8.18	9.3	18.51	30.25	21	21	21	21	20.39

	2019Q2	2019Q3	2019Q4	2020Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %											14.88	16.76	6.57	12.4	7.75	4.82	-4.26	-1.25	-3.84	-1.45	20.56
ROA, %											6.52	7.06	2.75	5.29	2.95	1.88	-1.64	-0.4573	-1.24	-0.4259	11.07
ROIC, %	6.04	3.83	1.4	1.42											19	3.05	-2.38	-0.4282	1.77	-0.435
ROS, %											19.72	22.77	9.91	25.87	11.44	8.12	-9.85	-4.02	-9.67	-3.45	14.64
ROCE, %					2.8	3.58	8.35	10.36	7.76	14.43	20.24	22.19	13.01		7.09
Рентаб EBITDA, %						11.46	17.09	20.03	17.18	29.09	28.51	34.92	18.31	38.93	19.78						25.68
Ebit margin, %															19.56
Чистая рентаб, %											19.72	22.77	9.91	25.87	11.44	8.12	-9.85	-4.02	-9.67	-3.45	14.64
Operation Margin, %											30.95	34.53	25.8	38.47	22.98	13.82	6.81	0.0278	-2.86	-0.1248	20.39

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	23.37	15.92	21.16	47.96	24.66	6.75	7.87			7.86	23.48
P/BV		2.11	3.08	5.49	4.86	2.37	1.45			1.45	4.50
P/S	1.8	1.17	1.48	3.91	3.19	1.22	0.7683			0.767	5.24
P/FCF							5.11	-25.31	-25.31	-25.31	15.62
E/P							0.1761	0.0929	0.0929	0.0929	0.06
EV/EBITDA	13.7	8.83	11.31	24.37	15.18	5.37				3.14	22.25
EV/Ebit			19.19	46.92	19.08			0	0	0
EV/S			1.73	3.98	3.35		0.9173	0.916	0.916	0.916	6.14
EV/FCF			-35.11	-71.43	-33.45		-22.1	-22.07	-22.07	-22.07	16.00
Debt/EBITDA	1.75	2.39	2.41	1.26	0.9442	0.5761	0.8225	0.8225	0.8225	0.8225	0.80
Netdebt/Ebitda	0.5855	0.6501	1.61	0.3869	0.7299	-0.2474	0	0.4633	0.4633	0.4633	0.15
Debt/Ratio	0.2456	0.2439	0.2953	0.1409	0.1499	0.1775	0.2442	0.2239	0.2239	0.2239	0.13
Debt/Equity	0.4704	0.6369	0.7866	0.2965	0.3527	0.4239	0.6525	0.4874	0.4874	0.4874	0.27
Debt/Net Income	3.12	4.65	5.25	2.51	1.61	1	2.96	2.71	2.71	2.71	1.64
Бета						1.45	4.11	1.5	-0.1587	-0.1587	0.86
Индекс Альтмана						0	2.52	4.33	4.33	4.33	6.62

	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E										36.87	24.66	15.49	14.83	9.13	6.82	6.05	5.77	6.88					23.48
P/BV													4.84	3.33	2.4	2.1	2.14	1.82	1.45	1.57	1.36	1.34	4.50
P/S													2.66	1.84	1.23	1.17	0.9892	0.9196	0.7683	0.9138	0.8145	0.853	5.24
EV/EBITDA										28.37	19.58	12.29	11.22				3.62						22.25
EV/Ebit																	19.49
EV/S																	3.81	3.96	4.61	7.17	5.43	5.23	6.14
EV/FCF																	11.18	-29.84	-12.43	-15.92	-26.36	-33.68	16.00
Debt/EBITDA				20.04													4.25						0.80
Netdebt/Ebitda					10.2	2.73	8.24	1.75	1.17	1.63	3.55	1.71	1.29				0.1459						0.15
Debt/Ratio	0.2318	0.2395	0.2953	0.2405													0.2234	0.2132	0.2442	0.3009	0.3143	0.3158	0.13
Debt/Equity	0.6189	0.6095	0.7866	0.5553													0.5618	0.5581	0.6525	0.89	1.17	1.21	0.27
Debt/Net Income	10.59	13.24	35.31	35.74													7.36	11.83	-14.72	-68.74	-26.61	-74.07	1.64

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5644	0.3831	0.6354	0.9236	1.1	1.23	1.51	13.82	13.82	4.57
Дивиденд	0.1	0.12	0.08	0.16	0.16	0.186	0.241	0.912	2.86	0
Див доход, ао, %	0.7802	1.34	1.04	1.83	1.22	0.8757	0.5514	2.56	11.19	0	0.00
Дивиденды / прибыль, %	76.6	37.39	31.58	45.75	41.78	34.23	18.38	18.29	101.79	101.79	57.78

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									4.37	0.1208	0.0554	0.0211	13.47	0.0198	0.3031	0.295	4.39	0.3478
Дивиденд	0.15	0.1	0.12	0.08	0.16	0.16	0.186	0.241	0.912				2.86
Див доход, ао, %	1.68	0.6393	1.18	1.35	1.56	1.11	1.33	0.6645	2.01				7.72						0.00
Дивиденды / прибыль, %									62.15	1.27	1.39	0.2448	288.58	0.6533	-11.11	-37.5	-187.42	-41.22	57.78

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2022	2023	2024	CAGR 5
Всего задолженность	18.76	17.84	22.38
Персонал, чел				32224	32224	41214

	CAGR 5

	CAGR 5