SHANDONG XINJUFENG TECHNOLOGY PACKAGING CO., LTD. Financials Shandong Xinjufeng Technology Packaging Co., Ltd.
Equities
301296
CNE100005JZ2
Paper Packaging
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.98 CNY | +0.79% |
|
-3.85% | -12.82% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,489 | 4,326 | 3,772 | - | - |
| Enterprise Value (EV) 1 | 6,489 | 4,326 | 3,772 | 3,772 | 3,772 |
| P/E ratio | 34.3 x | 25.1 x | 20 x | 16.1 x | 15.2 x |
| Yield | 0.24% | 0.51% | 1% | 1.52% | 1.28% |
| Capitalization / Revenue | 4.04 x | 2.49 x | 1.99 x | 1.67 x | 1.59 x |
| EV / Revenue | 4.04 x | 2.49 x | 1.99 x | 1.67 x | 1.59 x |
| EV / EBITDA | 25.7 x | 15.3 x | 12.8 x | 11.4 x | 10.1 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 2.74 x | 1.94 x | 1.48 x | 1.36 x | 1.28 x |
| Nbr of stocks (in thousands) | 420,000 | 420,000 | 420,000 | - | - |
| Reference price 2 | 15.45 | 10.30 | 8.980 | 8.980 | 8.980 |
| Announcement Date | 4/19/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,242 | 1,608 | 1,737 | 1,891 | 2,261 | 2,367 |
| EBITDA 1 | - | 252.7 | 282.9 | 295.3 | 331.8 | 374.5 |
| EBIT 1 | - | 226.4 | 237.9 | 257.6 | 317.8 | 339 |
| Operating Margin | - | 14.08% | 13.69% | 13.62% | 14.05% | 14.32% |
| Earnings before Tax (EBT) 1 | - | 226.7 | 238.2 | 257.8 | 318.1 | 339.3 |
| Net income 1 | 157.2 | 169.5 | 170.2 | 190 | 233.9 | 248.1 |
| Net margin | 12.66% | 10.54% | 9.8% | 10.05% | 10.34% | 10.48% |
| EPS 2 | - | 0.4500 | 0.4100 | 0.4500 | 0.5580 | 0.5925 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0370 | 0.0530 | 0.0900 | 0.1367 | 0.1150 |
| Announcement Date | 8/14/22 | 4/19/23 | 4/23/24 | - | - | - |
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) | - | 10.7% | 6.96% | 7.46% | 8.5% | 8.44% |
| ROA (Net income/ Total Assets) | - | 5.9% | - | 5.57% | 5.71% | 6.13% |
| Assets 1 | - | 2,875 | - | 3,413 | 4,099 | 4,050 |
| Book Value Per Share 2 | - | 5.640 | 5.300 | 6.080 | 6.610 | 7.020 |
| Cash Flow per Share 2 | - | -0.0700 | 0.5100 | 0.4300 | 0.4700 | 0.4900 |
| Capex 1 | - | 52.6 | 127 | 15 | 15 | 57.7 |
| Capex / Sales | - | 3.27% | 7.32% | 0.79% | 0.66% | 2.44% |
| Announcement Date | 8/14/22 | 4/19/23 | 4/23/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
8.98
CNY
Average target price
12
CNY
Spread / Average Target
+33.63%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.82% | 522M | |
| +11.96% | 16.26B | |
| +12.09% | 14.07B | |
| +26.04% | 13.51B | |
| +23.24% | 12.5B | |
| +8.38% | 11.7B | |
| -6.02% | 8.94B | |
| +13.75% | 8.62B | |
| -1.29% | 8.13B | |
| +7.43% | 5.9B |
- Stock Market
- Equities
- 301296 Stock
- Financials Shandong Xinjufeng Technology Packaging Co., Ltd.
