JIANGSU RAINBOW HEAVY INDUSTRIES CO., LTD. Financials Jiangsu Rainbow Heavy Industries Co., Ltd.
Equities
002483
CNE100000V61
Heavy Machinery & Vehicles
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.43 CNY | -1.63% |
|
-2.34% | +4.02% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,851 | 5,324 | 7,614 | 4,740 | 4,627 | 4,814 | - | - |
| Enterprise Value (EV) 1 | 2,851 | 5,324 | 7,614 | 4,740 | 4,627 | 4,814 | 4,814 | 4,814 |
| P/E ratio | 20.2 x | 19.3 x | 21.8 x | 83.8 x | 87 x | 11.3 x | 9.87 x | 7.99 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.23 x | - | 1.98 x | 0.92 x | 0.64 x | 0.6 x | 0.48 x | 0.4 x |
| EV / Revenue | 1.23 x | - | 1.98 x | 0.92 x | 0.64 x | 0.6 x | 0.48 x | 0.4 x |
| EV / EBITDA | - | - | 12.2 x | 93.5 x | - | 5.33 x | 4.46 x | 3.74 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.09 x | - | 1.79 x | 1.11 x | 1.16 x | 1.11 x | 1.03 x | 0.94 x |
| Nbr of stocks (in thousands) | 672,448 | 942,289 | 942,289 | 942,289 | 886,468 | 886,468 | - | - |
| Reference price 2 | 4.240 | 5.650 | 8.080 | 5.030 | 5.220 | 5.430 | 5.430 | 5.430 |
| Announcement Date | 2/28/20 | 4/14/21 | 4/18/22 | 4/3/23 | 4/1/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,314 | - | 3,847 | 5,174 | 7,183 | 8,005 | 10,046 | 11,949 |
| EBITDA 1 | - | - | 625.6 | 50.69 | - | 902.7 | 1,078 | 1,287 |
| EBIT 1 | 98.89 | - | 401.8 | -124.8 | 279.4 | 714.2 | 912.5 | 1,115 |
| Operating Margin | 4.27% | - | 10.44% | -2.41% | 3.89% | 8.92% | 9.08% | 9.33% |
| Earnings before Tax (EBT) 1 | 162.5 | - | 403.9 | 188.7 | 281.2 | 719.2 | 917.5 | 1,120 |
| Net income 1 | 140.3 | 255.5 | 349.5 | 53.15 | 55.37 | 427.9 | 485.1 | 600.9 |
| Net margin | 6.06% | - | 9.08% | 1.03% | 0.77% | 5.35% | 4.83% | 5.03% |
| EPS 2 | 0.2100 | 0.2920 | 0.3700 | 0.0600 | 0.0600 | 0.4800 | 0.5500 | 0.6800 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/28/20 | 4/14/21 | 4/18/22 | 4/3/23 | 4/1/24 | - | - | - |
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 | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.46% | - | 8.47% | 1.25% | 1.39% | 9.9% | 9.8% | 10.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 3.900 | - | 4.510 | 4.520 | 4.510 | 4.880 | 5.250 | 5.810 |
| Cash Flow per Share 2 | 0.5100 | - | 0.3500 | 1.930 | 1.100 | 1.740 | 0.4600 | 2.070 |
| Capex 1 | - | - | 200 | 110 | 128 | 206 | 205 | 205 |
| Capex / Sales | - | - | 5.19% | 2.13% | 1.79% | 2.57% | 2.04% | 1.72% |
| Announcement Date | 2/28/20 | 4/14/21 | 4/18/22 | 4/3/23 | 4/1/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
5.43
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.02% | 678M | |
| +9.83% | 55.87B | |
| +19.11% | 35.5B | |
| +30.74% | 30.28B | |
| +24.48% | 28.38B | |
| +13.48% | 23.77B | |
| +6.08% | 22.97B | |
| +16.18% | 19.17B | |
| -4.47% | 14.82B | |
| +24.91% | 12.09B |
- Stock Market
- Equities
- 002483 Stock
- Financials Jiangsu Rainbow Heavy Industries Co., Ltd.