View ValuationBeijing Originwater Technology 향후 성장Future 기준 점검 3/6Beijing Originwater Technology은 연간 수입과 매출이 각각 73.6%와 15.9% 증가할 것으로 예상되고 EPS는 연간 73.6%만큼 증가할 것으로 예상됩니다.핵심 정보73.6%이익 성장률73.60%EPS 성장률Commercial Services 이익 성장19.0%매출 성장률15.9%향후 자기자본이익률n/a애널리스트 커버리지Low마지막 업데이트07 Jul 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updates공고 • Jun 30Beijing Originwater Technology Co., Ltd. to Report First Half, 2026 Results on Aug 25, 2026Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2026 results on Aug 25, 2026공고 • Apr 14Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 07, 2026Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 07, 2026, at 09:30 China Standard Time. Location: No. 23-2, Life Science Park Road, Haidian District, Beijing China공고 • Mar 31Beijing Originwater Technology Co., Ltd. to Report Q1, 2026 Results on Apr 25, 2026Beijing Originwater Technology Co., Ltd. announced that they will report Q1, 2026 results on Apr 25, 2026공고 • Dec 31Beijing Originwater Technology Co., Ltd. to Report Fiscal Year 2025 Results on Apr 03, 2026Beijing Originwater Technology Co., Ltd. announced that they will report fiscal year 2025 results on Apr 03, 2026공고 • Sep 30Beijing Originwater Technology Co., Ltd. to Report Q3, 2025 Results on Oct 28, 2025Beijing Originwater Technology Co., Ltd. announced that they will report Q3, 2025 results on Oct 28, 2025공고 • Jul 02Beijing Originwater Technology Co., Ltd. to Report First Half, 2025 Results on Aug 28, 2025Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2025 results on Aug 28, 2025공고 • Apr 12Beijing Originwater Technology Co., Ltd. Proposes Final Cash Dividend for the Year 2024Beijing Originwater Technology Co., Ltd. announced on 11 April 2025 the profit distribution proposal for 2024 as follows: final Cash dividend/10 shares (tax included): CNY 0.04000000.공고 • Apr 11Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 08, 2025Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 08, 2025, at 09:30 China Standard Time. Location: The Company's Meeting Room, Beijing China공고 • Mar 31Beijing Originwater Technology Co., Ltd. to Report Q1, 2025 Results on Apr 25, 2025Beijing Originwater Technology Co., Ltd. announced that they will report Q1, 2025 results on Apr 25, 2025공고 • Dec 31Beijing Originwater Technology Co., Ltd. to Report Fiscal Year 2024 Results on Apr 03, 2025Beijing Originwater Technology Co., Ltd. announced that they will report fiscal year 2024 results on Apr 03, 2025Valuation Update With 7 Day Price Move • Nov 07Investor sentiment improves as stock rises 26%After last week's 26% share price gain to CN¥6.36, the stock trades at a forward P/E ratio of 22x. Average forward P/E is 15x in the Commercial Services industry in China. Total loss to shareholders of 9.0% over the past three years.Reported Earnings • Oct 26Third quarter 2024 earnings released: EPS: CN¥0.008 (vs CN¥0.10 in 3Q 2023)Third quarter 2024 results: EPS: CN¥0.008 (down from CN¥0.10 in 3Q 2023). Revenue: CN¥1.30b (down 38% from 3Q 2023). Net income: CN¥29.7m (down 92% from 3Q 2023). Profit margin: 2.3% (down from 18% in 3Q 2023). Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 8% per year whereas the company’s share price has fallen by 11% per year.New Risk • Sep 30New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 7.7% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Debt is not well covered by operating cash flow (0.6% operating cash flow to total debt). Minor Risks Paying a dividend despite having no free cash flows. Share price has been volatile over the past 3 months (7.7% average weekly change). Profit margins are more than 30% lower than last year (7.4% net profit margin).공고 • Sep 30Beijing Originwater Technology Co., Ltd. to Report Q3, 2024 Results on Oct 26, 2024Beijing Originwater Technology Co., Ltd. announced that they will report Q3, 2024 results on Oct 26, 2024Valuation Update With 7 Day Price Move • Sep 26Investor sentiment improves as stock rises 21%After last week's 21% share price gain to CN¥3.92, the stock trades at a forward P/E ratio of 14x. Average forward P/E is 13x in the Commercial Services industry in China. Total loss to shareholders of 49% over the past three years.Valuation Update With 7 Day Price Move • Sep 03Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to CN¥3.29, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 12x in the Commercial Services industry in China. Total loss to shareholders of 59% over the past three years.Reported Earnings • Aug 28Second quarter 2024 earnings released: CN¥0.045 loss per share (vs CN¥0.008 loss in 2Q 2023)Second quarter 2024 results: CN¥0.045 loss per share (further deteriorated from CN¥0.008 loss in 2Q 2023). Revenue: CN¥1.63b (up 2.8% from 2Q 2023). Net loss: CN¥164.0m (loss widened 495% from 2Q 2023). Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 9% per year but the company’s share price has fallen by 20% per year, which means it is performing significantly worse than earnings.공고 • Jun 29Beijing Originwater Technology Co., Ltd. to Report First Half, 2024 Results on Aug 28, 2024Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2024 results on Aug 28, 2024Declared Dividend • May 16Dividend increased to CN¥0.043Dividend of CN¥0.043 is 43% higher than last year. Ex-date: 21st May 2024 Payment date: 21st May 2024 Dividend yield will be 0.9%, which is lower than the industry average of 1.7%. Sustainability & Growth Dividend is covered by earnings (19% earnings payout ratio) but the company has no free cash flows available, indicating it may be using cash reserves or debt to pay the dividend. The dividend has increased by an average of 6.1% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 49% over the next 3 years, which should provide support to the dividend and adequate earnings cover.공고 • May 15Beijing Originwater Technology Co., Ltd. Implements Final Cash Dividend for the Year 2023, Payable on May 21, 2024Beijing Originwater Technology Co., Ltd. implemented final cash dividend of A shares of CNY 0.43000000 per 10 shares (tax included) for the year 2023. Dividend payable on May 21, 2024, record date of 20 May 2024 and ex-date of 21 May 2024.Board Change • Apr 11Less than half of directors are independentThere are 8 new directors who have joined the board in the last 3 years. Of these new board members, 2 were independent directors. The company's board is composed of: 8 new directors. 2 experienced directors. 1 highly experienced director. 2 independent directors (4 non-independent directors). Chairman of the Board Jianping Wen is the most experienced director on the board, commencing their role in 2007. Independent Director Hongtao Zhang was the last independent director to join the board, commencing their role in 2024. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Lack of board continuity. Lack of experienced directors.공고 • Apr 04Beijing Originwater Technology Co., Ltd., Annual General Meeting, Apr 24, 2024Beijing Originwater Technology Co., Ltd., Annual General Meeting, Apr 24, 2024, at 09:30 China Standard Time.Reported Earnings • Apr 04Full year 2023 earnings released: EPS: CN¥0.21 (vs CN¥0.20 in FY 2022)Full year 2023 results: EPS: CN¥0.21 (up from CN¥0.20 in FY 2022). Revenue: CN¥8.95b (up 3.0% from FY 2022). Net income: CN¥764.7m (up 7.9% from FY 2022). Profit margin: 8.5% (up from 8.2% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 11% p.a. on average during the next 2 years, compared to a 20% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 17% per year whereas the company’s share price has fallen by 13% per year.공고 • Mar 30Beijing Originwater Technology Co., Ltd. to Report Q1, 2024 Results on Apr 25, 2024Beijing Originwater Technology Co., Ltd. announced that they will report Q1, 2024 results on Apr 25, 2024Valuation Update With 7 Day Price Move • Feb 12Investor sentiment improves as stock rises 17%After last week's 17% share price gain to CN¥5.03, the stock trades at a forward P/E ratio of 16x. Average forward P/E is 11x in the Commercial Services industry in China. Total loss to shareholders of 30% over the past three years.공고 • Dec 30Beijing Originwater Technology Co., Ltd. to Report Fiscal Year 2023 Results on Apr 04, 2024Beijing Originwater Technology Co., Ltd. announced that they will report fiscal year 2023 results on Apr 04, 2024Reported Earnings • Oct 24Third quarter 2023 earnings released: EPS: CN¥0.10 (vs CN¥0.086 in 3Q 2022)Third quarter 2023 results: EPS: CN¥0.10 (up from CN¥0.086 in 3Q 2022). Revenue: CN¥2.09b (down 23% from 3Q 2022). Net income: CN¥377.1m (up 21% from 3Q 2022). Profit margin: 18% (up from 12% in 3Q 2022). The increase in margin was driven by lower expenses. Revenue is forecast to grow 9.7% p.a. on average during the next 3 years, compared to a 22% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 20% per year but the company’s share price has only fallen by 15% per year, which means it has not declined as severely as earnings.공고 • Oct 01Beijing Originwater Technology Co., Ltd. to Report Q3, 2023 Results on Oct 24, 2023Beijing Originwater Technology Co., Ltd. announced that they will report Q3, 2023 results on Oct 24, 2023Reported Earnings • Aug 25Second quarter 2023 earnings released: CN¥0.008 loss per share (vs CN¥0.09 loss in 2Q 2022)Second quarter 2023 results: CN¥0.008 loss per share (improved from CN¥0.09 loss in 2Q 2022). Revenue: CN¥1.58b (up 93% from 2Q 2022). Net loss: CN¥27.6m (loss narrowed 92% from 2Q 2022). Revenue is forecast to grow 6.0% p.a. on average during the next 3 years, compared to a 22% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 32% per year but the company’s share price has only fallen by 15% per year, which means it has not declined as severely as earnings.공고 • Jul 01Beijing Originwater Technology Co., Ltd. to Report First Half, 2023 Results on Aug 25, 2023Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2023 results on Aug 25, 2023공고 • May 19Beijing Originwater Technology Co., Ltd. Announces Final Profit Distribution Plan to Be Implemented on A Shares for the Year 2022, Payable on 25 May 2023Beijing Originwater Technology Co., Ltd. announced final profit distribution plan to be implemented on A shares as cash dividend per ten shares (tax included) of CNY 0.30000000 for the year 2022, payable on 25 May 2023. Record date is 24 May 2023. Ex-date is 25 May 2023.Valuation Update With 7 Day Price Move • May 09Investor sentiment improves as stock rises 16%After last week's 16% share price gain to CN¥6.33, the stock trades at a forward P/E ratio of 24x. Average forward P/E is 20x in the Commercial Services industry in China. Total loss to shareholders of 34% over the past three years.Reported Earnings • Apr 08Full year 2022 earnings released: EPS: CN¥0.20 (vs CN¥0.19 in FY 2021)Full year 2022 results: EPS: CN¥0.20 (up from CN¥0.19 in FY 2021). Revenue: CN¥8.69b (down 9.0% from FY 2021). Net income: CN¥708.5m (up 21% from FY 2021). Profit margin: 8.2% (up from 6.1% in FY 2021). The increase in margin was driven by lower expenses. Revenue is forecast to grow 8.4% p.a. on average during the next 2 years, compared to a 24% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 41% per year but the company’s share price has only fallen by 16% per year, which means it has not declined as severely as earnings.Board Change • Nov 16High number of new and inexperienced directorsThere are 8 new directors who have joined the board in the last 3 years. The company's board is composed of: 8 new directors. 4 experienced directors. No highly experienced directors. Independent Director Kaijun Wang is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Reported Earnings • Oct 25Third quarter 2022 earnings released: EPS: CN¥0.086 (vs CN¥0.015 in 3Q 2021)Third quarter 2022 results: EPS: CN¥0.086 (up from CN¥0.015 in 3Q 2021). Revenue: CN¥2.70b (up 88% from 3Q 2021). Net income: CN¥311.4m (up CN¥264.8m from 3Q 2021). Profit margin: 12% (up from 3.2% in 3Q 2021). The increase in margin was driven by higher revenue. Revenue is forecast to grow 6.7% p.a. on average during the next 3 years, compared to a 19% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 36% per year but the company’s share price has only fallen by 15% per year, which means it has not declined as severely as earnings.Reported Earnings • Aug 27Second quarter 2022 earnings released: CN¥0.09 loss per share (vs CN¥0.03 profit in 2Q 2021)Second quarter 2022 results: CN¥0.09 loss per share (down from CN¥0.03 profit in 2Q 2021). Revenue: CN¥821.5m (down 74% from 2Q 2021). Net loss: CN¥327.3m (down 441% from profit in 2Q 2021). Over the next year, revenue is forecast to grow 44%, compared to a 19% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 25% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings.Reported Earnings • Apr 29First quarter 2022 earnings released: EPS: CN¥0.01 (vs CN¥0.005 in 1Q 2021)First quarter 2022 results: EPS: CN¥0.01 (up from CN¥0.005 in 1Q 2021). Revenue: CN¥1.80b (up 4.5% from 1Q 2021). Net income: CN¥37.6m (up 122% from 1Q 2021). Profit margin: 2.1% (up from 1.0% in 1Q 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 8.2%, compared to a 15% growth forecast for the industry in China. Over the last 3 years on average, earnings per share has fallen by 13% per year but the company’s share price has fallen by 20% per year, which means it is performing significantly worse than earnings.Board Change • Apr 27High number of new and inexperienced directorsThere are 8 new directors who have joined the board in the last 3 years. The company's board is composed of: 8 new directors. 3 experienced directors. 1 highly experienced director. Independent Director Yueyong Wang is the most experienced director on the board, commencing their role in 2013. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.Reported Earnings • Apr 09Full year 2021 earnings released: EPS: CN¥0.19 (vs CN¥0.36 in FY 2020)Full year 2021 results: EPS: CN¥0.19 (down from CN¥0.36 in FY 2020). Revenue: CN¥9.55b (flat on FY 2020). Net income: CN¥583.8m (down 49% from FY 2020). Profit margin: 6.1% (down from 12% in FY 2020). Over the next year, revenue is forecast to grow 39%, compared to a 18% growth forecast for the industry in China. Over the last 3 years on average, earnings per share has fallen by 7% per year but the company’s share price has fallen by 15% per year, which means it is performing significantly worse than earnings.Reported Earnings • Oct 23Third quarter 2021 earnings released: EPS CN¥0.015 (vs CN¥0.011 in 3Q 2020)The company reported a decent third quarter result with improved earnings and profit margins, although revenues were weaker. Third quarter 2021 results: Revenue: CN¥1.43b (down 8.3% from 3Q 2020). Net income: CN¥46.6m (up 28% from 3Q 2020). Profit margin: 3.2% (up from 2.3% in 3Q 2020). The increase in margin was driven by lower expenses. Over the last 3 years on average, earnings per share has fallen by 12% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings.Reported Earnings • Aug 27Second quarter 2021 earnings released: EPS CN¥0.03 (vs CN¥0.01 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: CN¥3.12b (up 74% from 2Q 2020). Net income: CN¥95.9m (up 197% from 2Q 2020). Profit margin: 3.1% (up from 1.8% in 2Q 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 20% per year but the company’s share price has only fallen by 13% per year, which means it has not declined as severely as earnings.Reported Earnings • Apr 25First quarter 2021 earnings released: EPS CN¥0.005 (vs CN¥0.023 in 1Q 2020)The company reported a soft first quarter result with weaker earnings and profit margins, although revenues improved. First quarter 2021 results: Revenue: CN¥1.73b (up 18% from 1Q 2020). Net income: CN¥16.9m (down 77% from 1Q 2020). Profit margin: 1.0% (down from 5.0% in 1Q 2020). Over the last 3 years on average, earnings per share has fallen by 25% per year whereas the company’s share price has fallen by 26% per year.Reported Earnings • Apr 01Full year 2020 earnings released: EPS CN¥0.36 (vs CN¥0.45 in FY 2019)The company reported a poor full year result with weaker earnings and revenues, although profit margins were flat. Full year 2020 results: Revenue: CN¥9.62b (down 22% from FY 2019). Net income: CN¥1.14b (down 17% from FY 2019). Profit margin: 12% (in line with FY 2019). Over the last 3 years on average, earnings per share has fallen by 28% per year but the company’s share price has only fallen by 23% per year, which means it has not declined as severely as earnings.Is New 90 Day High Low • Dec 24New 90-day low: CN¥7.66The company is down 13% from its price of CN¥8.80 on 25 September 2020. The Chinese market is up 5.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Commercial Services industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥1.02 per share.Reported Earnings • Oct 28Third quarter earnings releasedOver the last 12 months the company has reported total profits of CN¥1.19b, up 14% from the prior year. Total revenue was CN¥9.96b over the last 12 months, down 21% from the prior year.Is New 90 Day High Low • Oct 21New 90-day low: CN¥8.45The company is down 9.0% from its price of CN¥9.28 on 23 July 2020. The Chinese market is flat over the last 90 days, indicating the company underperformed over that time. It also underperformed the Commercial Services industry, which is down 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.99 per share.이익 및 매출 성장 예측XSEC:300070 - 애널리스트 향후 추정치 및 과거 재무 데이터 (CNY Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202710,116634N/AN/A112/31/20269,594578N/AN/A13/31/20267,49361-1,378927N/A12/31/20257,78461-9581,211N/A9/30/20258,17122-1,495611N/A6/30/20258,02924-1,401690N/A3/31/20258,31927-2,168-379N/A12/31/20248,54959-2,135-238N/A9/30/20248,313324-1,616191N/A6/30/20249,102671-1,508177N/A3/31/20249,058808-866734N/A12/31/20238,953765-924331N/A9/30/20238,7561,084-991141N/A6/30/20239,3641,019-1,292-293N/A3/31/20238,603720-184643N/A1/1/20238,690710-546267N/A9/30/20228,596447-752-14N/A6/30/20227,330183-236-430N/A3/31/20229,626604-1,591-1,126N/A12/31/20219,549584-2,692-1,628N/A9/30/202111,0771,200-1,773-1,244N/A6/30/202111,2061,190-2,742-91N/A3/31/20219,8791,102-2,205871N/A12/31/20209,6181,143-2,4611,545N/A9/30/20209,9621,121-3,3012,723N/A6/30/202011,9531,421-2,7393,674N/A3/31/202011,9101,355-4,5053,690N/A12/31/201912,2551,381N/A3,321N/A9/30/201912,5791,034N/A3,661N/A6/30/201911,220905N/A2,784N/A3/31/201911,0291,173N/A2,087N/A1/1/201911,5181,245N/A1,305N/A9/30/201814,4102,342N/A3,603N/A6/30/201814,7272,341N/A1,858N/A3/31/201814,9462,434N/A2,589N/A12/31/201713,7672,509N/A2,514N/A9/30/201711,0932,147N/A-125N/A6/30/20179,4402,110N/A1,005N/A3/31/20179,3812,041N/A-294N/A12/31/20168,8921,846N/A752N/A9/30/20166,7191,548N/A768N/A6/30/20166,5081,478N/A1,201N/A3/31/20165,4361,377N/A1,147N/A12/31/20155,2141,362N/A1,359N/A9/30/20153,8571,027N/A426N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 300070 의 연간 예상 수익 증가율(73.6%)이 saving rate(2.4%)보다 높습니다.수익 vs 시장: 300070 의 연간 수익(73.6%)이 CN 시장(27.3%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: 300070 의 수입은 향후 3년 동안 상당히 증가할 것으로 예상됩니다.수익 대 시장: 300070 의 수익(연간 15.9%)이 CN 시장(연간 16.8%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: 300070 의 수익(연간 15.9%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 300070의 자본 수익률이 3년 후 높을 것으로 예상되는지 판단하기에 데이터가 부족합니다.성장 기업 찾아보기7D1Y7D1Y7D1YCommercial-services 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/07/15 00:23종가2026/07/15 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Beijing Originwater Technology Co., Ltd.는 16명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Xiaobing WangBofA Global ResearchJun LiuChina International Capital Corporation LimitedSophia ZhangChina Stock Investment Research Co. Ltd. (DeepValue.online)13명의 분석가 더 보기
공고 • Jun 30Beijing Originwater Technology Co., Ltd. to Report First Half, 2026 Results on Aug 25, 2026Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2026 results on Aug 25, 2026
공고 • Apr 14Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 07, 2026Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 07, 2026, at 09:30 China Standard Time. Location: No. 23-2, Life Science Park Road, Haidian District, Beijing China
공고 • Mar 31Beijing Originwater Technology Co., Ltd. to Report Q1, 2026 Results on Apr 25, 2026Beijing Originwater Technology Co., Ltd. announced that they will report Q1, 2026 results on Apr 25, 2026
공고 • Dec 31Beijing Originwater Technology Co., Ltd. to Report Fiscal Year 2025 Results on Apr 03, 2026Beijing Originwater Technology Co., Ltd. announced that they will report fiscal year 2025 results on Apr 03, 2026
공고 • Sep 30Beijing Originwater Technology Co., Ltd. to Report Q3, 2025 Results on Oct 28, 2025Beijing Originwater Technology Co., Ltd. announced that they will report Q3, 2025 results on Oct 28, 2025
공고 • Jul 02Beijing Originwater Technology Co., Ltd. to Report First Half, 2025 Results on Aug 28, 2025Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2025 results on Aug 28, 2025
공고 • Apr 12Beijing Originwater Technology Co., Ltd. Proposes Final Cash Dividend for the Year 2024Beijing Originwater Technology Co., Ltd. announced on 11 April 2025 the profit distribution proposal for 2024 as follows: final Cash dividend/10 shares (tax included): CNY 0.04000000.
공고 • Apr 11Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 08, 2025Beijing Originwater Technology Co., Ltd., Annual General Meeting, May 08, 2025, at 09:30 China Standard Time. Location: The Company's Meeting Room, Beijing China
공고 • Mar 31Beijing Originwater Technology Co., Ltd. to Report Q1, 2025 Results on Apr 25, 2025Beijing Originwater Technology Co., Ltd. announced that they will report Q1, 2025 results on Apr 25, 2025
공고 • Dec 31Beijing Originwater Technology Co., Ltd. to Report Fiscal Year 2024 Results on Apr 03, 2025Beijing Originwater Technology Co., Ltd. announced that they will report fiscal year 2024 results on Apr 03, 2025
Valuation Update With 7 Day Price Move • Nov 07Investor sentiment improves as stock rises 26%After last week's 26% share price gain to CN¥6.36, the stock trades at a forward P/E ratio of 22x. Average forward P/E is 15x in the Commercial Services industry in China. Total loss to shareholders of 9.0% over the past three years.
Reported Earnings • Oct 26Third quarter 2024 earnings released: EPS: CN¥0.008 (vs CN¥0.10 in 3Q 2023)Third quarter 2024 results: EPS: CN¥0.008 (down from CN¥0.10 in 3Q 2023). Revenue: CN¥1.30b (down 38% from 3Q 2023). Net income: CN¥29.7m (down 92% from 3Q 2023). Profit margin: 2.3% (down from 18% in 3Q 2023). Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 8% per year whereas the company’s share price has fallen by 11% per year.
New Risk • Sep 30New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 7.7% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Debt is not well covered by operating cash flow (0.6% operating cash flow to total debt). Minor Risks Paying a dividend despite having no free cash flows. Share price has been volatile over the past 3 months (7.7% average weekly change). Profit margins are more than 30% lower than last year (7.4% net profit margin).
공고 • Sep 30Beijing Originwater Technology Co., Ltd. to Report Q3, 2024 Results on Oct 26, 2024Beijing Originwater Technology Co., Ltd. announced that they will report Q3, 2024 results on Oct 26, 2024
Valuation Update With 7 Day Price Move • Sep 26Investor sentiment improves as stock rises 21%After last week's 21% share price gain to CN¥3.92, the stock trades at a forward P/E ratio of 14x. Average forward P/E is 13x in the Commercial Services industry in China. Total loss to shareholders of 49% over the past three years.
Valuation Update With 7 Day Price Move • Sep 03Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to CN¥3.29, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 12x in the Commercial Services industry in China. Total loss to shareholders of 59% over the past three years.
Reported Earnings • Aug 28Second quarter 2024 earnings released: CN¥0.045 loss per share (vs CN¥0.008 loss in 2Q 2023)Second quarter 2024 results: CN¥0.045 loss per share (further deteriorated from CN¥0.008 loss in 2Q 2023). Revenue: CN¥1.63b (up 2.8% from 2Q 2023). Net loss: CN¥164.0m (loss widened 495% from 2Q 2023). Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 9% per year but the company’s share price has fallen by 20% per year, which means it is performing significantly worse than earnings.
공고 • Jun 29Beijing Originwater Technology Co., Ltd. to Report First Half, 2024 Results on Aug 28, 2024Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2024 results on Aug 28, 2024
Declared Dividend • May 16Dividend increased to CN¥0.043Dividend of CN¥0.043 is 43% higher than last year. Ex-date: 21st May 2024 Payment date: 21st May 2024 Dividend yield will be 0.9%, which is lower than the industry average of 1.7%. Sustainability & Growth Dividend is covered by earnings (19% earnings payout ratio) but the company has no free cash flows available, indicating it may be using cash reserves or debt to pay the dividend. The dividend has increased by an average of 6.1% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 49% over the next 3 years, which should provide support to the dividend and adequate earnings cover.
공고 • May 15Beijing Originwater Technology Co., Ltd. Implements Final Cash Dividend for the Year 2023, Payable on May 21, 2024Beijing Originwater Technology Co., Ltd. implemented final cash dividend of A shares of CNY 0.43000000 per 10 shares (tax included) for the year 2023. Dividend payable on May 21, 2024, record date of 20 May 2024 and ex-date of 21 May 2024.
Board Change • Apr 11Less than half of directors are independentThere are 8 new directors who have joined the board in the last 3 years. Of these new board members, 2 were independent directors. The company's board is composed of: 8 new directors. 2 experienced directors. 1 highly experienced director. 2 independent directors (4 non-independent directors). Chairman of the Board Jianping Wen is the most experienced director on the board, commencing their role in 2007. Independent Director Hongtao Zhang was the last independent director to join the board, commencing their role in 2024. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Lack of board continuity. Lack of experienced directors.
공고 • Apr 04Beijing Originwater Technology Co., Ltd., Annual General Meeting, Apr 24, 2024Beijing Originwater Technology Co., Ltd., Annual General Meeting, Apr 24, 2024, at 09:30 China Standard Time.
Reported Earnings • Apr 04Full year 2023 earnings released: EPS: CN¥0.21 (vs CN¥0.20 in FY 2022)Full year 2023 results: EPS: CN¥0.21 (up from CN¥0.20 in FY 2022). Revenue: CN¥8.95b (up 3.0% from FY 2022). Net income: CN¥764.7m (up 7.9% from FY 2022). Profit margin: 8.5% (up from 8.2% in FY 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 11% p.a. on average during the next 2 years, compared to a 20% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 17% per year whereas the company’s share price has fallen by 13% per year.
공고 • Mar 30Beijing Originwater Technology Co., Ltd. to Report Q1, 2024 Results on Apr 25, 2024Beijing Originwater Technology Co., Ltd. announced that they will report Q1, 2024 results on Apr 25, 2024
Valuation Update With 7 Day Price Move • Feb 12Investor sentiment improves as stock rises 17%After last week's 17% share price gain to CN¥5.03, the stock trades at a forward P/E ratio of 16x. Average forward P/E is 11x in the Commercial Services industry in China. Total loss to shareholders of 30% over the past three years.
공고 • Dec 30Beijing Originwater Technology Co., Ltd. to Report Fiscal Year 2023 Results on Apr 04, 2024Beijing Originwater Technology Co., Ltd. announced that they will report fiscal year 2023 results on Apr 04, 2024
Reported Earnings • Oct 24Third quarter 2023 earnings released: EPS: CN¥0.10 (vs CN¥0.086 in 3Q 2022)Third quarter 2023 results: EPS: CN¥0.10 (up from CN¥0.086 in 3Q 2022). Revenue: CN¥2.09b (down 23% from 3Q 2022). Net income: CN¥377.1m (up 21% from 3Q 2022). Profit margin: 18% (up from 12% in 3Q 2022). The increase in margin was driven by lower expenses. Revenue is forecast to grow 9.7% p.a. on average during the next 3 years, compared to a 22% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 20% per year but the company’s share price has only fallen by 15% per year, which means it has not declined as severely as earnings.
공고 • Oct 01Beijing Originwater Technology Co., Ltd. to Report Q3, 2023 Results on Oct 24, 2023Beijing Originwater Technology Co., Ltd. announced that they will report Q3, 2023 results on Oct 24, 2023
Reported Earnings • Aug 25Second quarter 2023 earnings released: CN¥0.008 loss per share (vs CN¥0.09 loss in 2Q 2022)Second quarter 2023 results: CN¥0.008 loss per share (improved from CN¥0.09 loss in 2Q 2022). Revenue: CN¥1.58b (up 93% from 2Q 2022). Net loss: CN¥27.6m (loss narrowed 92% from 2Q 2022). Revenue is forecast to grow 6.0% p.a. on average during the next 3 years, compared to a 22% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 32% per year but the company’s share price has only fallen by 15% per year, which means it has not declined as severely as earnings.
공고 • Jul 01Beijing Originwater Technology Co., Ltd. to Report First Half, 2023 Results on Aug 25, 2023Beijing Originwater Technology Co., Ltd. announced that they will report first half, 2023 results on Aug 25, 2023
공고 • May 19Beijing Originwater Technology Co., Ltd. Announces Final Profit Distribution Plan to Be Implemented on A Shares for the Year 2022, Payable on 25 May 2023Beijing Originwater Technology Co., Ltd. announced final profit distribution plan to be implemented on A shares as cash dividend per ten shares (tax included) of CNY 0.30000000 for the year 2022, payable on 25 May 2023. Record date is 24 May 2023. Ex-date is 25 May 2023.
Valuation Update With 7 Day Price Move • May 09Investor sentiment improves as stock rises 16%After last week's 16% share price gain to CN¥6.33, the stock trades at a forward P/E ratio of 24x. Average forward P/E is 20x in the Commercial Services industry in China. Total loss to shareholders of 34% over the past three years.
Reported Earnings • Apr 08Full year 2022 earnings released: EPS: CN¥0.20 (vs CN¥0.19 in FY 2021)Full year 2022 results: EPS: CN¥0.20 (up from CN¥0.19 in FY 2021). Revenue: CN¥8.69b (down 9.0% from FY 2021). Net income: CN¥708.5m (up 21% from FY 2021). Profit margin: 8.2% (up from 6.1% in FY 2021). The increase in margin was driven by lower expenses. Revenue is forecast to grow 8.4% p.a. on average during the next 2 years, compared to a 24% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 41% per year but the company’s share price has only fallen by 16% per year, which means it has not declined as severely as earnings.
Board Change • Nov 16High number of new and inexperienced directorsThere are 8 new directors who have joined the board in the last 3 years. The company's board is composed of: 8 new directors. 4 experienced directors. No highly experienced directors. Independent Director Kaijun Wang is the most experienced director on the board, commencing their role in 2018. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Reported Earnings • Oct 25Third quarter 2022 earnings released: EPS: CN¥0.086 (vs CN¥0.015 in 3Q 2021)Third quarter 2022 results: EPS: CN¥0.086 (up from CN¥0.015 in 3Q 2021). Revenue: CN¥2.70b (up 88% from 3Q 2021). Net income: CN¥311.4m (up CN¥264.8m from 3Q 2021). Profit margin: 12% (up from 3.2% in 3Q 2021). The increase in margin was driven by higher revenue. Revenue is forecast to grow 6.7% p.a. on average during the next 3 years, compared to a 19% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 36% per year but the company’s share price has only fallen by 15% per year, which means it has not declined as severely as earnings.
Reported Earnings • Aug 27Second quarter 2022 earnings released: CN¥0.09 loss per share (vs CN¥0.03 profit in 2Q 2021)Second quarter 2022 results: CN¥0.09 loss per share (down from CN¥0.03 profit in 2Q 2021). Revenue: CN¥821.5m (down 74% from 2Q 2021). Net loss: CN¥327.3m (down 441% from profit in 2Q 2021). Over the next year, revenue is forecast to grow 44%, compared to a 19% growth forecast for the Commercial Services industry in China. Over the last 3 years on average, earnings per share has fallen by 25% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings.
Reported Earnings • Apr 29First quarter 2022 earnings released: EPS: CN¥0.01 (vs CN¥0.005 in 1Q 2021)First quarter 2022 results: EPS: CN¥0.01 (up from CN¥0.005 in 1Q 2021). Revenue: CN¥1.80b (up 4.5% from 1Q 2021). Net income: CN¥37.6m (up 122% from 1Q 2021). Profit margin: 2.1% (up from 1.0% in 1Q 2021). The increase in margin was driven by higher revenue. Over the next year, revenue is forecast to grow 8.2%, compared to a 15% growth forecast for the industry in China. Over the last 3 years on average, earnings per share has fallen by 13% per year but the company’s share price has fallen by 20% per year, which means it is performing significantly worse than earnings.
Board Change • Apr 27High number of new and inexperienced directorsThere are 8 new directors who have joined the board in the last 3 years. The company's board is composed of: 8 new directors. 3 experienced directors. 1 highly experienced director. Independent Director Yueyong Wang is the most experienced director on the board, commencing their role in 2013. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of board continuity. Lack of experienced directors.
Reported Earnings • Apr 09Full year 2021 earnings released: EPS: CN¥0.19 (vs CN¥0.36 in FY 2020)Full year 2021 results: EPS: CN¥0.19 (down from CN¥0.36 in FY 2020). Revenue: CN¥9.55b (flat on FY 2020). Net income: CN¥583.8m (down 49% from FY 2020). Profit margin: 6.1% (down from 12% in FY 2020). Over the next year, revenue is forecast to grow 39%, compared to a 18% growth forecast for the industry in China. Over the last 3 years on average, earnings per share has fallen by 7% per year but the company’s share price has fallen by 15% per year, which means it is performing significantly worse than earnings.
Reported Earnings • Oct 23Third quarter 2021 earnings released: EPS CN¥0.015 (vs CN¥0.011 in 3Q 2020)The company reported a decent third quarter result with improved earnings and profit margins, although revenues were weaker. Third quarter 2021 results: Revenue: CN¥1.43b (down 8.3% from 3Q 2020). Net income: CN¥46.6m (up 28% from 3Q 2020). Profit margin: 3.2% (up from 2.3% in 3Q 2020). The increase in margin was driven by lower expenses. Over the last 3 years on average, earnings per share has fallen by 12% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings.
Reported Earnings • Aug 27Second quarter 2021 earnings released: EPS CN¥0.03 (vs CN¥0.01 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: CN¥3.12b (up 74% from 2Q 2020). Net income: CN¥95.9m (up 197% from 2Q 2020). Profit margin: 3.1% (up from 1.8% in 2Q 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 20% per year but the company’s share price has only fallen by 13% per year, which means it has not declined as severely as earnings.
Reported Earnings • Apr 25First quarter 2021 earnings released: EPS CN¥0.005 (vs CN¥0.023 in 1Q 2020)The company reported a soft first quarter result with weaker earnings and profit margins, although revenues improved. First quarter 2021 results: Revenue: CN¥1.73b (up 18% from 1Q 2020). Net income: CN¥16.9m (down 77% from 1Q 2020). Profit margin: 1.0% (down from 5.0% in 1Q 2020). Over the last 3 years on average, earnings per share has fallen by 25% per year whereas the company’s share price has fallen by 26% per year.
Reported Earnings • Apr 01Full year 2020 earnings released: EPS CN¥0.36 (vs CN¥0.45 in FY 2019)The company reported a poor full year result with weaker earnings and revenues, although profit margins were flat. Full year 2020 results: Revenue: CN¥9.62b (down 22% from FY 2019). Net income: CN¥1.14b (down 17% from FY 2019). Profit margin: 12% (in line with FY 2019). Over the last 3 years on average, earnings per share has fallen by 28% per year but the company’s share price has only fallen by 23% per year, which means it has not declined as severely as earnings.
Is New 90 Day High Low • Dec 24New 90-day low: CN¥7.66The company is down 13% from its price of CN¥8.80 on 25 September 2020. The Chinese market is up 5.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Commercial Services industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥1.02 per share.
Reported Earnings • Oct 28Third quarter earnings releasedOver the last 12 months the company has reported total profits of CN¥1.19b, up 14% from the prior year. Total revenue was CN¥9.96b over the last 12 months, down 21% from the prior year.
Is New 90 Day High Low • Oct 21New 90-day low: CN¥8.45The company is down 9.0% from its price of CN¥9.28 on 23 July 2020. The Chinese market is flat over the last 90 days, indicating the company underperformed over that time. It also underperformed the Commercial Services industry, which is down 1.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥0.99 per share.