Ningbo Joyson Electr
600699
End-of-day quote SHANGHAI STOCK EXCHANGE - 02/23
29.74CNY
+3.19%
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Sales18 55227 183
EBITDA2 3193 365
Operating profit (EBIT)1 2702 043
Pre-Tax Profit (EBT)8091 836
Net income4541 130
EPS ( CNY )0,661,26
Dividend per Share ( CNY )0,200,25
Yield0,60%0,92%
Announcement Date04/14/2017
03:49pm
-
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Debt4 7713 819
Finance--
Operating income (EBITDA)2 3193 365
Leverage
(Debt/EBITDA)
2,06x1,13x
Capital Expenditure2 0122 079
Book Value Per Share (BVPS)13,4  CNY15,5  CNY
Cash Flow per Share0,98  CNY2,25  CNY
Announcement Date04/14/2017
03:49pm
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 26 030 M CNY -
Entreprise Value (EV) 29 848 M CNY 29 751 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 21,8x 20,2x
Capitalization / Revenue 0,96x 0,83x
EV / Revenue 1,10x 0,95x
EV / EBITDA 8,87x 7,66x
Yield (DPS / Price) 0,92% 1,19%
Price to book (Price / BVPS) 1,77x 1,66x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 7,51% 7,66%
operating Leverage (Delta EBIT / Delta Sales) 1,31x 1,15x
Net Margin (Net Profit / Revenue) 4,16% 4,03%
ROA (Net Profit / Asset) 3,44% 3,20%
ROE (Net Profit / Equities) 9,05% 8,74%
Rate of Dividend 20,1% 24,1%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   7,65% 4,52%
Cash Flow / Sales 7,86% 6,70%
Capital Intensity (Assets / Sales) 1,21x 1,26x
Financial Leverage (Net Debt / EBITDA) 1,13x 0,96x
Price Earning Ratio
BNA & Dividende