Financials Guangzhou Jinzhong Auto Parts Manufacturing Co., Ltd.

Equities

301133

CNE1000054W1

Auto, Truck & Motorcycle Parts

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
22.37 CNY +1.04% Intraday chart for Guangzhou Jinzhong Auto Parts Manufacturing Co., Ltd. +0.49% -18.86%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 2,222 2,925 2,385 - -
Enterprise Value (EV) 1 2,222 2,925 2,385 2,385 2,385
P/E ratio 42.7 x 32.1 x 17.6 x 12.9 x 10.9 x
Yield - 0.54% 1.43% 1.92% 2.28%
Capitalization / Revenue - 3.16 x 1.88 x 1.43 x 1.12 x
EV / Revenue - 3.16 x 1.88 x 1.43 x 1.12 x
EV / EBITDA - - - - -
EV / FCF - -125 x 596 x -88.3 x 24.6 x
FCF Yield - -0.8% 0.17% -1.13% 4.07%
Price to Book - 3.17 x 2.08 x 1.86 x 1.65 x
Nbr of stocks (in thousands) 106,097 106,097 106,617 - -
Reference price 2 20.94 27.57 22.37 22.37 22.37
Announcement Date 3/20/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 926.1 1,271 1,663 2,133
EBITDA - - - - -
EBIT 1 - 100.2 147 199 236
Operating Margin - 10.82% 11.57% 11.97% 11.06%
Earnings before Tax (EBT) 1 - 98.68 147 199 236
Net income 1 52.32 90.88 135 183 217
Net margin - 9.81% 10.62% 11% 10.17%
EPS 2 0.4900 0.8600 1.270 1.730 2.050
Free Cash Flow 1 - -23.35 4 -27 97
FCF margin - -2.52% 0.31% -1.62% 4.55%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - 2.96% - 44.7%
Dividend per Share 2 - 0.1500 0.3200 0.4300 0.5100
Announcement Date 3/20/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - -23.3 4 -27 97
ROE (net income / shareholders' equity) - 10.2% 11.8% 14.4% 15.1%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 2 - 8.690 10.70 12.00 13.60
Cash Flow per Share - - - - -
Capex 1 - 150 148 155 52
Capex / Sales - 16.22% 11.64% 9.32% 2.44%
Announcement Date 3/20/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
22.37
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301133 Stock
  4. Financials Guangzhou Jinzhong Auto Parts Manufacturing Co., Ltd.