Stock 000584 JIANGSU HAGONG INTELLIGENT ROBOT CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jiangsu Hagong Intelligent Robot Co., Ltd

Equities

000584

CNE0000001Q6

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
1.25 CNY -5.30% Intraday chart for Jiangsu Hagong Intelligent Robot Co., Ltd -17.76% -68.19%
Apr. 29 Jiangsu Hagong Intelligent Robot Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 22 Jiangsu Hagong Intelligent Robot Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,852 3,846 4,436 4,610 5,234 2,990
Enterprise Value (EV) 1 3,562 4,130 4,685 5,113 5,699 3,134
P/E ratio 32 x 94 x 686 x -7.84 x -7.04 x -7.43 x
Yield 0.32% 0.24% - - - -
Capitalization / Revenue 1.62 x 2.21 x 2.74 x 2.68 x 2.87 x 1.37 x
EV / Revenue 1.49 x 2.38 x 2.9 x 2.97 x 3.13 x 1.43 x
EV / EBITDA 17.2 x 66.9 x -586 x -24.2 x -17.8 x 2,245 x
EV / FCF 6.39 x -6.14 x -8.84 x 33.5 x -73.6 x 7.51 x
FCF Yield 15.6% -16.3% -11.3% 2.98% -1.36% 13.3%
Price to Book 2.26 x 2.22 x 1.85 x 2.53 x 5.04 x 5.51 x
Nbr of stocks (in thousands) 613,324 613,324 760,938 760,764 760,764 760,764
Reference price 2 6.280 6.270 5.830 6.060 6.880 3.930
Announcement Date 3/5/19 4/29/20 4/28/21 4/14/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,383 1,737 1,618 1,722 1,822 2,188
EBITDA 1 207.2 61.75 -7.995 -211.4 -321 1.396
EBIT 1 177.4 37.72 -26.97 -236.4 -350.1 -14.75
Operating Margin 7.45% 2.17% -1.67% -13.72% -19.21% -0.67%
Earnings before Tax (EBT) 1 199.4 55.38 8.833 -638.4 -804.4 -416.1
Net income 1 120.3 40.93 5.705 -587.9 -743 -402.4
Net margin 5.05% 2.36% 0.35% -34.13% -40.77% -18.39%
EPS 2 0.1962 0.0667 0.008500 -0.7727 -0.9766 -0.5288
Free Cash Flow 1 557.3 -672.7 -530.3 152.5 -77.43 417.6
FCF margin 23.39% -38.73% -32.78% 8.85% -4.25% 19.09%
FCF Conversion (EBITDA) 268.92% - - - - 29,915.65%
FCF Conversion (Net income) 463.06% - - - - -
Dividend per Share 2 0.0200 0.0150 - - - -
Announcement Date 3/5/19 4/29/20 4/28/21 4/14/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -31.13
Net margin -
EPS 2 -0.0409
Dividend per Share -
Announcement Date 4/27/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 284 249 503 465 145
Net Cash position 1 290 - - - - -
Leverage (Debt/EBITDA) - 4.602 x -31.11 x -2.38 x -1.448 x 103.5 x
Free Cash Flow 1 557 -673 -530 152 -77.4 418
ROE (net income / shareholders' equity) 6.85% 2.64% 0.42% -26.8% -50.9% -50%
ROA (Net income/ Total Assets) 2.71% 0.52% -0.35% -3.01% -4.64% -0.21%
Assets 1 4,434 7,840 -1,616 19,544 16,004 189,527
Book Value Per Share 2 2.770 2.820 3.150 2.400 1.370 0.7100
Cash Flow per Share 2 1.070 0.4500 0.5100 0.2900 0.2800 0.2600
Capex 1 18.9 92.2 141 147 72.8 56.5
Capex / Sales 0.79% 5.31% 8.69% 8.52% 4% 2.58%
Announcement Date 3/5/19 4/29/20 4/28/21 4/14/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Industrial Machinery

1st Jan change Capi.
JIANGSU HAGONG INTELLIGENT ROBOT CO., LTD Stock Jiangsu Hagong Intelligent Robot Co., Ltd
-68.19% 131M
NORDSON CORPORATION Stock Nordson Corporation
-11.14% 13.44B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD. Stock Suzhou Maxwell Technologies Co., Ltd.
+1.43% 5.06B
VALMET OYJ Stock Valmet Oyj
-5.55% 4.93B
HAITIAN INTERNATIONAL HOLDINGS LIMITED Stock Haitian International Holdings Limited
+24.74% 4.87B
KRONES AG Stock Krones AG
+12.70% 4.32B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD. Stock Wuxi Lead Intelligent Equipment CO.,LTD.
-21.91% 4.29B
IHI CORPORATION Stock IHI Corporation
+44.69% 3.9B
TOMRA SYSTEMS ASA Stock Tomra Systems ASA
+11.62% 3.87B
KADANT INC. Stock Kadant Inc.
+2.03% 3.36B
Industrial Machinery
  1. Stock Market
  2. Equities
  3. 000584 Stock
  4. Financials Jiangsu Hagong Intelligent Robot Co., Ltd