Ningbo Joyson Electr
600699
End-of-day quote SHANGHAI STOCK EXCHANGE - 07/19
25.4CNY
-1.47%
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20172018
Sales26 60646 566
EBITDA3 1864 276
Operating profit (EBIT)1 5572 386
Pre-Tax Profit (EBT)9961 766
Net income3961 011
EPS ( CNY )0,421,09
Dividend per Share ( CNY )0,100,20
Yield0,30%0,79%
Announcement Date04/28/2018
03:03pm
-
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20172018
Debt8 08610 957
Finance--
Operating income (EBITDA)3 1864 276
Leverage
(Debt/EBITDA)
2,54x2,56x
Capital Expenditure3 0822 856
Book Value Per Share (BVPS)13,4  CNY14,6  CNY
Cash Flow per Share2,00  CNY0,97  CNY
Announcement Date04/28/2018
03:03pm
-
Balance Sheet Analysis
Financial Ratios
Size 2018e 2019e
Capitalization 24 112 M CNY -
Entreprise Value (EV) 35 069 M CNY 36 512 M CNY
Valuation 2018e 2019e
P/E ratio (Price / EPS) 23,4x 17,4x
Capitalization / Revenue 0,52x 0,43x
EV / Revenue 0,75x 0,65x
EV / EBITDA 8,20x 6,97x
Yield (DPS / Price) 0,79% 1,20%
Price to book (Price / BVPS) 1,74x 1,61x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 5,12% 5,76%
operating Leverage (Delta EBIT / Delta Sales) 0,71x 1,70x
Net Margin (Net Profit / Revenue) 2,17% 2,41%
ROA (Net Profit / Asset) 2,67% 3,08%
ROE (Net Profit / Equities) 7,82% 9,63%
Rate of Dividend 18,6% 21,0%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   6,13% 5,46%
Cash Flow / Sales 1,98% 8,51%
Capital Intensity (Assets / Sales) 0,81x 0,78x
Financial Leverage (Net Debt / EBITDA) 2,56x 2,37x
Price Earning Ratio
BNA & Dividende