JIANGSU JINJI INDUSTRIAL CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.36 CNY | -1.60% |
|
+2.51% | -25.43% |
| Apr. 24 | JiangSu Jinji Industrial Co.,Ltd. Proposes Final Cash Dividend for 2023 | CI |
| Apr. 23 | JiangSu Jinji Industrial Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,763 | 4,541 | 4,136 | 2,841 | 4,587 |
| Enterprise Value (EV) 1 | 6,452 | 4,201 | 3,713 | 2,617 | 4,466 |
| P/E ratio | 64.8 x | 217 x | 76.2 x | 442 x | 276 x |
| Yield | 0.31% | 0.18% | 0.3% | 0.29% | 0.2% |
| Capitalization / Revenue | 6.02 x | 6.03 x | 4.16 x | 3.15 x | 4.84 x |
| EV / Revenue | 5.74 x | 5.58 x | 3.74 x | 2.91 x | 4.71 x |
| EV / EBITDA | 46.5 x | 105 x | 42.5 x | 98.5 x | 82.7 x |
| EV / FCF | 125 x | 150 x | 516 x | 170 x | -12.7 x |
| FCF Yield | 0.8% | 0.67% | 0.19% | 0.59% | -7.89% |
| Price to Book | 5.58 x | 3.74 x | 3.01 x | 2.07 x | 2.66 x |
| Nbr of stocks (in thousands) | 417,749 | 417,749 | 417,749 | 417,750 | 464,764 |
| Reference price 2 | 16.19 | 10.87 | 9.900 | 6.800 | 9.870 |
| Announcement Date | 4/19/20 | 3/21/21 | 4/11/22 | 4/24/23 | 4/23/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,202 | 1,124 | 753.6 | 993.5 | 900.4 | 947.9 |
| EBITDA 1 | 144.3 | 138.7 | 40.11 | 87.45 | 26.57 | 53.99 |
| EBIT 1 | 121.2 | 111.6 | 13.32 | 61.26 | -1.006 | 29.3 |
| Operating Margin | 10.08% | 9.93% | 1.77% | 6.17% | -0.11% | 3.09% |
| Earnings before Tax (EBT) 1 | 125.4 | 111.9 | 27.44 | 62.05 | 9.896 | 23.05 |
| Net income 1 | 104.3 | 96.34 | 22.89 | 52.44 | 7.578 | 15.85 |
| Net margin | 8.68% | 8.57% | 3.04% | 5.28% | 0.84% | 1.67% |
| EPS 2 | 0.2775 | 0.2500 | 0.0500 | 0.1300 | 0.0154 | 0.0358 |
| Free Cash Flow 1 | 37.63 | 51.43 | 28.09 | 7.191 | 15.43 | -352.5 |
| FCF margin | 3.13% | 4.58% | 3.73% | 0.72% | 1.71% | -37.18% |
| FCF Conversion (EBITDA) | 26.08% | 37.07% | 70.03% | 8.22% | 58.08% | - |
| FCF Conversion (Net income) | 36.07% | 53.39% | 122.69% | 13.71% | 203.62% | - |
| Dividend per Share | - | 0.0500 | 0.0200 | 0.0300 | 0.0200 | 0.0200 |
| Announcement Date | 3/29/19 | 4/19/20 | 3/21/21 | 4/11/22 | 4/24/23 | 4/23/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 80 | 311 | 340 | 423 | 224 | 121 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 37.6 | 51.4 | 28.1 | 7.19 | 15.4 | -352 |
| ROE (net income / shareholders' equity) | 11.8% | 8.9% | 1.78% | 4.04% | 0.55% | 1.02% |
| ROA (Net income/ Total Assets) | 6.29% | 5.04% | 0.55% | 2.09% | -0.03% | 0.79% |
| Assets 1 | 1,659 | 1,912 | 4,179 | 2,511 | -26,313 | 2,009 |
| Book Value Per Share 2 | 2.470 | 2.900 | 2.900 | 3.290 | 3.280 | 3.710 |
| Cash Flow per Share 2 | 0.2100 | 0.3900 | 0.5000 | 0.7900 | 0.4400 | 0.3600 |
| Capex 1 | 22.9 | 21 | 36.3 | 101 | 102 | 339 |
| Capex / Sales | 1.91% | 1.87% | 4.81% | 10.13% | 11.29% | 35.71% |
| Announcement Date | 3/29/19 | 4/19/20 | 3/21/21 | 4/11/22 | 4/24/23 | 4/23/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -25.43% | 485M | |
| +18.48% | 67.02B | |
| +3.18% | 49.69B | |
| +20.44% | 42.41B | |
| +23.39% | 26.65B | |
| +12.41% | 19.62B | |
| +0.04% | 17.1B | |
| +4.18% | 15.64B | |
| -26.74% | 15.43B | |
| -12.35% | 15.3B |
- Stock Market
- Equities
- 300798 Stock
- Financials JiangSu Jinji Industrial Co.,Ltd.