SHANGHAI YAOJI TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.55 CNY | -1.33% |
|
-5.14% | +10.49% |
| Apr. 30 | Shanghai Yaoji Technology Co., Ltd. Proposes Final Dividend for 2023 | CI |
| Apr. 29 | Shanghai Yaoji Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,733 | 9,820 | 9,168 | 5,695 | 9,131 | 10,089 | - | - |
| Enterprise Value (EV) 1 | 7,733 | 9,820 | 9,168 | 5,695 | 9,131 | 10,089 | 10,089 | 10,089 |
| P/E ratio | 22.7 x | 9.06 x | 16.1 x | 16.4 x | 16.5 x | 12.3 x | 10.8 x | 11.4 x |
| Yield | 2.06% | 2.04% | 1.32% | 1.78% | 4.05% | - | - | - |
| Capitalization / Revenue | 4.45 x | 3.83 x | 2.41 x | 1.45 x | 2.12 x | 1.88 x | 1.7 x | 1.54 x |
| EV / Revenue | 4.45 x | 3.83 x | 2.41 x | 1.45 x | 2.12 x | 1.88 x | 1.7 x | 1.54 x |
| EV / EBITDA | - | 7.17 x | 13.3 x | 11.4 x | 11.8 x | 8.59 x | 7.73 x | - |
| EV / FCF | - | - | 21,024,192 x | 11,052,089 x | - | - | - | - |
| FCF Yield | - | - | 0% | 0% | - | - | - | - |
| Price to Book | 5.21 x | 4.79 x | 3.76 x | 2.11 x | 2.84 x | 2.86 x | 2.18 x | 2.29 x |
| Nbr of stocks (in thousands) | 397,600 | 400,172 | 403,328 | 405,315 | 410,954 | 410,954 | - | - |
| Reference price 2 | 19.45 | 24.54 | 22.73 | 14.05 | 22.22 | 24.55 | 24.55 | 24.55 |
| Announcement Date | 4/28/20 | 3/29/21 | 4/1/22 | 3/17/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,737 | 2,562 | 3,807 | 3,915 | 4,307 | 5,355 | 5,943 | 6,570 |
| EBITDA 1 | - | 1,370 | 686.9 | 498.7 | 774.7 | 1,175 | 1,305 | - |
| EBIT 1 | 499.5 | 1,313 | 632.3 | 437 | 712.8 | 819 | 1,155 | 1,120 |
| Operating Margin | 28.76% | 51.25% | 16.61% | 11.16% | 16.55% | 15.29% | 19.43% | 17.05% |
| Earnings before Tax (EBT) 1 | 500.4 | 1,307 | 629.3 | 433.8 | 712 | 817 | 1,153 | 1,114 |
| Net income 1 | 344.8 | 1,093 | 573.7 | 348.6 | 562.5 | 657 | 936.3 | 891 |
| Net margin | 19.86% | 42.68% | 15.07% | 8.9% | 13.06% | 12.27% | 15.76% | 13.56% |
| EPS 2 | 0.8561 | 2.709 | 1.415 | 0.8551 | 1.350 | 1.996 | 2.272 | 2.160 |
| Free Cash Flow | - | - | 436.1 | 515.3 | - | - | - | - |
| FCF margin | - | - | 11.45% | 13.16% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 63.48% | 103.32% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 76.01% | 147.83% | - | - | - | - |
| Dividend per Share 2 | 0.4000 | 0.5000 | 0.3000 | 0.2500 | 0.9000 | - | - | - |
| Announcement Date | 4/28/20 | 3/29/21 | 4/1/22 | 3/17/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | 436 | 515 | - | - | - | - |
| ROE (net income / shareholders' equity) | 19.8% | 60.8% | 25.5% | 13.4% | 19% | 18.6% | 20.2% | 20.2% |
| ROA (Net income/ Total Assets) | - | 31.5% | - | 7.91% | - | 13.8% | 13% | - |
| Assets 1 | - | 3,472 | - | 4,405 | - | 4,761 | 7,203 | - |
| Book Value Per Share 2 | 3.730 | 5.120 | 6.050 | 6.650 | 7.820 | 8.580 | 11.30 | 10.70 |
| Cash Flow per Share 2 | 1.770 | 1.310 | 1.340 | 1.430 | 1.090 | 1.910 | 2.650 | 2.160 |
| Capex 1 | 71.2 | 86.1 | 105 | 67 | 218 | 62 | 62 | - |
| Capex / Sales | 4.1% | 3.36% | 2.75% | 1.71% | 5.07% | 1.16% | 1.04% | - |
| Announcement Date | 4/28/20 | 3/29/21 | 4/1/22 | 3/17/23 | 4/29/24 | - | - | - |
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
24.55
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +10.49% | 1.4B | |
| -5.43% | 26.27B | |
| +24.05% | 23.73B | |
| +2.71% | 2.46B | |
| +103.44% | 2.08B | |
| -23.48% | 1.84B | |
| -50.11% | 1.52B | |
| +4.29% | 1.33B | |
| -14.31% | 1.32B | |
| +14.49% | 1.12B |
- Stock Market
- Equities
- 002605 Stock
- Financials Shanghai Yaoji Technology Co., Ltd.
