Financials Inner Mongolia OJing Science & Technology Co., Ltd.

Equities

001269

CNE100005KT3

Semiconductor Equipment & Testing

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
38.85 CNY +9.99% Intraday chart for Inner Mongolia OJing Science & Technology Co., Ltd. +3.38% -27.32%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 13,638 10,284 7,475 - -
Enterprise Value (EV) 1 13,638 10,284 7,475 7,475 7,475
P/E ratio 46.5 x 15.7 x 17.5 x 11.8 x 10.2 x
Yield - - - - -
Capitalization / Revenue 9.51 x 3.29 x 2.08 x 1.88 x 1.7 x
EV / Revenue 9.51 x 3.29 x 2.08 x 1.88 x 1.7 x
EV / EBITDA 42.7 x 12.8 x 12.6 x 8.85 x 7.75 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 11.9 x 5.95 x 3.69 x 2.97 x 2.43 x
Nbr of stocks (in thousands) 192,396 192,396 192,396 - -
Reference price 2 70.89 53.45 38.85 38.85 38.85
Announcement Date 3/30/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,434 3,129 3,590 3,983 4,402
EBITDA 1 - 319.6 804.8 593 844.2 964.5
EBIT 1 - 273.8 733.5 487 720.6 833.4
Operating Margin - 19.1% 23.44% 13.57% 18.09% 18.93%
Earnings before Tax (EBT) 1 - 271.2 731.8 484.9 718.6 831.4
Net income 1 133.4 238.4 653.9 425.7 631.3 730.6
Net margin - 16.63% 20.9% 11.86% 15.85% 16.6%
EPS 2 0.9214 1.525 3.394 2.215 3.280 3.800
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 8/21/22 3/30/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 34.1% 45.4% 20.8% 24.3% 22.9%
ROA (Net income/ Total Assets) - 15.8% 23.6% 8.8% 9.6% 10%
Assets 1 - 1,504 2,775 4,837 6,576 7,306
Book Value Per Share 2 - 5.930 8.980 10.50 13.10 16.00
Cash Flow per Share 2 - 0.0200 0.9100 5.990 3.600 5.960
Capex 1 - 140 232 200 200 100
Capex / Sales - 9.73% 7.4% 5.57% 5.02% 2.27%
Announcement Date 8/21/22 3/30/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
38.85
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 001269 Stock
  4. Financials Inner Mongolia OJing Science & Technology Co., Ltd.