Ningbo Joyson Electr
600699
End-of-day quote SHANGHAI STOCK EXCHANGE - 12/13
34.37CNY
+0.53%
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 20162017
Sales18 55227 766
EBITDA2 3193 339
Operating profit (EBIT)1 2701 999
Pre-Tax Profit (EBT)8091 809
Net income4541 158
EPS ( CNY )0,661,26
Dividend per Share ( CNY )0,200,23
Yield0,60%0,66%
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 339
Leverage
(Debt/EBITDA)
2,06x1,14x
Capital Expenditure2 0121 730
Book Value Per Share (BVPS)13,4  CNY16,0  CNY
Cash Flow per Share0,98  CNY2,07  CNY
Announcement Date04/14/2017
03:49pm
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 32 456 M CNY -
Entreprise Value (EV) 36 275 M CNY 36 134 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 27,0x 24,4x
Capitalization / Revenue 1,17x 1,01x
EV / Revenue 1,31x 1,12x
EV / EBITDA 10,9x 9,40x
Yield (DPS / Price) 0,66% 0,86%
Price to book (Price / BVPS) 2,14x 2,00x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 7,20% 7,39%
operating Leverage (Delta EBIT / Delta Sales) 1,16x 1,19x
Net Margin (Net Profit / Revenue) 4,17% 4,09%
ROA (Net Profit / Asset) 3,29% 3,27%
ROE (Net Profit / Equities) 8,87% 8,94%
Rate of Dividend 18,0% 21,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,23% 3,89%
Cash Flow / Sales 7,06% 7,02%
Capital Intensity (Assets / Sales) 1,27x 1,25x
Financial Leverage (Net Debt / EBITDA) 1,14x 0,96x
Price Earning Ratio
BNA & Dividende