Ningbo Joyson Electr
600699
End-of-day quote SHANGHAI STOCK EXCHANGE - 08/21
31.29CNY
-1.51%
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Sales18 55227 989
EBITDA2 3193 249
Operating profit (EBIT)1 2701 977
Pre-Tax Profit (EBT)8091 795
Net income4541 200
EPS ( CNY )0,661,27
Dividend per Share ( CNY )0,200,22
Yield0,60%0,70%
Announcement Date04/14/2017
03:49pm
-
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Debt4 7714 072
Finance--
Operating income (EBITDA)2 3193 249
Leverage
(Debt/EBITDA)
2,06x1,25x
Capital Expenditure2 0121 635
Book Value Per Share (BVPS)13,4  CNY15,8  CNY
Cash Flow per Share0,98  CNY2,37  CNY
Announcement Date04/14/2017
03:49pm
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 30 159 M CNY -
Entreprise Value (EV) 34 231 M CNY 33 956 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 25,1x 22,3x
Capitalization / Revenue 1,08x 0,92x
EV / Revenue 1,22x 1,04x
EV / EBITDA 10,5x 8,93x
Yield (DPS / Price) 0,70% 0,74%
Price to book (Price / BVPS) 2,01x 1,87x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 7,07% 7,29%
operating Leverage (Delta EBIT / Delta Sales) 1,10x 1,21x
Net Margin (Net Profit / Revenue) 4,29% 4,14%
ROA (Net Profit / Asset) 3,34% 3,40%
ROE (Net Profit / Equities) 8,46% 8,66%
Rate of Dividend 17,6% 16,6%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   5,84% 3,76%
Cash Flow / Sales 8,02% 7,35%
Capital Intensity (Assets / Sales) 1,28x 1,22x
Financial Leverage (Net Debt / EBITDA) 1,25x 1,00x
Price Earning Ratio
BNA & Dividende