Ningbo Joyson Electr
600699
End-of-day quote SHANGHAI STOCK EXCHANGE - 10/20
37.43CNY
+4.44%
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Sales18 55227 971
EBITDA2 3193 281
Operating profit (EBIT)1 2701 946
Pre-Tax Profit (EBT)8091 844
Net income4541 212
EPS ( CNY )0,661,28
Dividend per Share ( CNY )0,200,23
Yield0,60%0,61%
Announcement Date04/14/2017
03:49pm
-
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Debt4 7712 430
Finance--
Operating income (EBITDA)2 3193 281
Leverage
(Debt/EBITDA)
2,06x0,74x
Capital Expenditure2 0121 549
Book Value Per Share (BVPS)13,4  CNY15,9  CNY
Cash Flow per Share0,98  CNY2,09  CNY
Announcement Date04/14/2017
03:49pm
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 35 532 M CNY -
Entreprise Value (EV) 37 962 M CNY 37 642 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 29,2x 26,4x
Capitalization / Revenue 1,27x 1,10x
EV / Revenue 1,36x 1,16x
EV / EBITDA 11,6x 10,00x
Yield (DPS / Price) 0,61% 0,84%
Price to book (Price / BVPS) 2,36x 2,20x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 6,96% 7,08%
operating Leverage (Delta EBIT / Delta Sales) 1,05x 1,13x
Net Margin (Net Profit / Revenue) 4,33% 4,14%
ROA (Net Profit / Asset) 3,36% 3,25%
ROE (Net Profit / Equities) 8,97% 8,98%
Rate of Dividend 17,9% 22,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   5,54% 3,52%
Cash Flow / Sales 7,08% 7,14%
Capital Intensity (Assets / Sales) 1,29x 1,27x
Financial Leverage (Net Debt / EBITDA) 0,74x 0,56x
Price Earning Ratio
BNA & Dividende