JIANGSU LOPAL TECH. CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.71 CNY | +2.97% |
|
+12.91% | -22.07% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,190 | 11,588 | 17,857 | 13,082 | 7,041 | 5,487 | - |
| Enterprise Value (EV) 1 | 3,190 | 11,588 | 17,857 | 13,082 | 7,041 | 5,487 | 5,487 |
| P/E ratio | 25.1 x | 50.2 x | 50.7 x | 16.3 x | -5.72 x | 15.7 x | 7.53 x |
| Yield | - | - | - | - | - | 1.65% | 4.02% |
| Capitalization / Revenue | - | 6.05 x | 4.41 x | 0.93 x | 0.81 x | 0.4 x | 0.36 x |
| EV / Revenue | - | 6.05 x | 4.41 x | 0.93 x | 0.81 x | 0.4 x | 0.36 x |
| EV / EBITDA | - | 35 x | 29.4 x | 9.13 x | -5.24 x | 4.22 x | 2.85 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 6.02 x | 8.04 x | 2.77 x | 2.04 x | 1.44 x | 1.23 x |
| Nbr of stocks (in thousands) | 423,658 | 482,116 | 482,091 | 565,079 | 565,079 | 565,079 | - |
| Reference price 2 | 7.529 | 24.04 | 37.04 | 23.15 | 12.46 | 9.710 | 9.710 |
| Announcement Date | 4/29/20 | 3/26/21 | 4/8/22 | 4/26/23 | 4/28/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,915 | 4,054 | 14,072 | 8,729 | 13,561 | 15,368 |
| EBITDA 1 | - | 331.3 | 606.9 | 1,432 | -1,345 | 1,299 | 1,927 |
| EBIT 1 | - | 272.1 | 506.4 | 1,158 | -1,834 | 445 | 736 |
| Operating Margin | - | 14.21% | 12.49% | 8.23% | -21% | 3.28% | 4.79% |
| Earnings before Tax (EBT) 1 | - | 273.3 | 506.5 | 1,161 | -1,831 | 445 | 736 |
| Net income 1 | 127.4 | 202.8 | 350.8 | 752.9 | -1,233 | 351 | 730 |
| Net margin | - | 10.59% | 8.66% | 5.35% | -14.13% | 2.59% | 4.75% |
| EPS 2 | 0.3000 | 0.4786 | 0.7300 | 1.420 | -2.180 | 0.6200 | 1.290 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.1600 | 0.3900 |
| Announcement Date | 4/29/20 | 3/26/21 | 4/8/22 | 4/26/23 | 4/28/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 14.2% | 17.1% | 21.1% | -30.2% | 9.7% | 17.7% |
| ROA (Net income/ Total Assets) | - | 7.91% | 7.74% | 7.24% | - | 1.9% | 3.5% |
| Assets 1 | - | 2,563 | 4,531 | 10,398 | - | 18,474 | 20,857 |
| Book Value Per Share 2 | - | 3.990 | 4.610 | 8.360 | 6.110 | 6.730 | 7.870 |
| Cash Flow per Share 2 | - | 0.6300 | -0.8500 | -5.750 | 1.570 | 0.7800 | 2.470 |
| Capex 1 | - | 248 | 509 | 1,116 | 2,144 | 2,560 | 1,860 |
| Capex / Sales | - | 12.94% | 12.56% | 7.93% | 24.56% | 18.88% | 12.1% |
| Announcement Date | 4/29/20 | 3/26/21 | 4/8/22 | 4/26/23 | 4/28/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
9.71
CNY
Average target price
12.1
CNY
Spread / Average Target
+24.61%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.07% | 758M | |
| +14.70% | 64.83B | |
| -1.61% | 46.29B | |
| +14.58% | 40.05B | |
| +20.84% | 26.72B | |
| +1.16% | 17.45B | |
| -21.87% | 15.82B | |
| +1.11% | 15.02B | |
| -11.34% | 14.73B | |
| -20.82% | 13.34B |
- Stock Market
- Equities
- 603906 Stock
- Financials Jiangsu Lopal Tech. Co., Ltd.
