JIANGSU XIECHANG ELECTRONIC TECHNOLOGY GROUP CO., LTD. Financials Jiangsu Xiechang Electronic Technology Group Co., Ltd.
Equities
301418
CNE1000066H6
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.71 CNY | -1.67% |
|
-0.32% | -32.75% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 3,785 |
| Enterprise Value (EV) 1 | 2,431 |
| P/E ratio | 37.9 x |
| Yield | 0.46% |
| Capitalization / Revenue | 8.42 x |
| EV / Revenue | 5.41 x |
| EV / EBITDA | 28.1 x |
| EV / FCF | 33.5 x |
| FCF Yield | 2.98% |
| Price to Book | 2.36 x |
| Nbr of stocks (in thousands) | 73,333 |
| Reference price 2 | 51.61 |
| Announcement Date | 4/18/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 395.3 | 468.1 | 484.1 | 525.3 | 537.1 | 449.4 |
| EBITDA 1 | 107.5 | 120.6 | 116.2 | 125.2 | 129.2 | 86.57 |
| EBIT 1 | 101.1 | 113.8 | 108.9 | 117.9 | 121.8 | 79.18 |
| Operating Margin | 25.57% | 24.3% | 22.5% | 22.45% | 22.69% | 17.62% |
| Earnings before Tax (EBT) 1 | 100.5 | 115.1 | 121.6 | 123.8 | 130.7 | 100.6 |
| Net income 1 | 81.98 | 94.21 | 96.75 | 102.7 | 106.1 | 83.39 |
| Net margin | 20.74% | 20.13% | 19.98% | 19.56% | 19.75% | 18.55% |
| EPS 2 | 1.490 | 1.710 | 1.760 | 1.870 | 1.930 | 1.360 |
| Free Cash Flow 1 | -31.11 | -11.25 | 40.63 | 90.76 | 76.32 | 72.53 |
| FCF margin | -7.87% | -2.4% | 8.39% | 17.28% | 14.21% | 16.14% |
| FCF Conversion (EBITDA) | - | - | 34.98% | 72.47% | 59.06% | 83.78% |
| FCF Conversion (Net income) | - | - | 41.99% | 88.34% | 71.94% | 86.98% |
| Dividend per Share | - | - | - | - | - | 0.2390 |
| Announcement Date | 4/24/19 | 3/12/20 | 6/24/21 | 4/17/22 | 3/26/23 | 4/18/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 12.8 | 26.5 | 168 | 289 | 398 | 1,354 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -31.1 | -11.2 | 40.6 | 90.8 | 76.3 | 72.5 |
| ROE (net income / shareholders' equity) | 35.7% | 29.6% | 23.4% | 20% | 17.2% | 7.34% |
| ROA (Net income/ Total Assets) | 21% | 17.9% | 14% | 12.4% | 10.5% | 3.98% |
| Assets 1 | 390.2 | 525.4 | 689.7 | 828.1 | 1,009 | 2,095 |
| Book Value Per Share 2 | 4.930 | 6.650 | 8.390 | 10.30 | 12.20 | 21.80 |
| Cash Flow per Share 2 | 0.2300 | 0.4800 | 1.430 | 3.620 | 5.600 | 9.720 |
| Capex 1 | 6.31 | 6.48 | 5.84 | 2.88 | 1.92 | 5.63 |
| Capex / Sales | 1.6% | 1.38% | 1.21% | 0.55% | 0.36% | 1.25% |
| Announcement Date | 4/24/19 | 3/12/20 | 6/24/21 | 4/17/22 | 3/26/23 | 4/18/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -32.75% | 352M | |
| +36.59% | 81.32B | |
| +58.85% | 71.2B | |
| -1.25% | 35.48B | |
| -7.49% | 31.62B | |
| -7.54% | 14.21B | |
| -7.13% | 10.61B | |
| +12.88% | 10.18B | |
| -6.97% | 9.66B | |
| +32.83% | 8.82B |
- Stock Market
- Equities
- 301418 Stock
- Financials Jiangsu Xiechang Electronic Technology Group Co., Ltd.