JIANGXI WANNIANQING CEMENT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.41 CNY | -3.57% |
|
-5.25% | -21.14% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,736 | 10,605 | 9,744 | 5,470 | 4,314 | - | - |
| Enterprise Value (EV) 1 | 7,873 | 8,542 | 9,744 | 5,470 | 4,314 | 4,314 | 4,314 |
| P/E ratio | 7.11 x | 7.52 x | 6.41 x | 23.4 x | 14.2 x | 12.7 x | 11.9 x |
| Yield | 5.73% | 5.26% | 6.55% | - | - | - | - |
| Capitalization / Revenue | 0.85 x | 0.85 x | 0.69 x | 0.67 x | 0.54 x | 0.53 x | 0.53 x |
| EV / Revenue | 0.85 x | 0.85 x | 0.69 x | 0.67 x | 0.54 x | 0.53 x | 0.53 x |
| EV / EBITDA | 3.03 x | 3.19 x | 2.72 x | 5.12 x | 2.8 x | 2.51 x | 2.39 x |
| EV / FCF | 6,602,030 x | 14,367,211 x | 13,649,234 x | - | - | - | - |
| FCF Yield | 0% | 0% | 0% | - | - | - | - |
| Price to Book | 1.92 x | 1.7 x | 1.34 x | 0.78 x | 0.6 x | 0.58 x | 0.56 x |
| Nbr of stocks (in thousands) | 797,374 | 797,374 | 797,401 | 797,403 | 797,403 | - | - |
| Reference price 2 | 12.21 | 13.30 | 12.22 | 6.860 | 5.410 | 5.410 | 5.410 |
| Announcement Date | 3/25/20 | 3/26/21 | 3/25/22 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,390 | 12,529 | 14,205 | 8,190 | 7,947 | 8,088 | 8,216 |
| EBITDA 1 | 3,210 | 3,324 | 3,588 | 1,069 | 1,542 | 1,722 | 1,805 |
| EBIT 1 | 2,804 | 2,907 | 3,054 | 510.4 | 587.4 | 650.1 | 713.1 |
| Operating Margin | 24.62% | 23.2% | 21.5% | 6.23% | 7.39% | 8.04% | 8.68% |
| Earnings before Tax (EBT) 1 | 2,673 | 2,861 | 3,035 | 508.5 | 614.6 | 680.8 | 742 |
| Net income 1 | 1,369 | 1,481 | 1,593 | 228.6 | 304.7 | 335.4 | 363.9 |
| Net margin | 12.02% | 11.82% | 11.22% | 2.79% | 3.83% | 4.15% | 4.43% |
| EPS 2 | 1.717 | 1.768 | 1.906 | 0.2936 | 0.3800 | 0.4250 | 0.4550 |
| Free Cash Flow | 1,475 | 738.1 | 713.9 | - | - | - | - |
| FCF margin | 12.95% | 5.89% | 5.03% | - | - | - | - |
| FCF Conversion (EBITDA) | 45.93% | 22.2% | 19.89% | - | - | - | - |
| FCF Conversion (Net income) | 107.72% | 49.86% | 44.81% | - | - | - | - |
| Dividend per Share | 0.7000 | 0.7000 | 0.8000 | - | - | - | - |
| Announcement Date | 3/25/20 | 3/26/21 | 3/25/22 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | 1,863 | 2,063 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | 1,475 | 738 | 714 | - | - | - | - |
| ROE (net income / shareholders' equity) | 30% | 26% | 23.2% | 3.3% | 4.07% | 4.35% | 4.55% |
| ROA (Net income/ Total Assets) | 12.5% | 11% | - | - | - | - | - |
| Assets 1 | 10,930 | 13,472 | - | - | - | - | - |
| Book Value Per Share 2 | 6.350 | 7.830 | 9.120 | 8.750 | 9.070 | 9.340 | 9.690 |
| Cash Flow per Share 2 | 3.080 | - | 2.350 | 0.9600 | 1.620 | 0.4800 | 2.140 |
| Capex 1 | 1,018 | 1,499 | 1,159 | 601 | 1,339 | 775 | 754 |
| Capex / Sales | 8.93% | 11.96% | 8.16% | 7.34% | 16.85% | 9.59% | 9.18% |
| Announcement Date | 3/25/20 | 3/26/21 | 3/25/22 | 3/27/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
2
Last Close Price
5.41
CNY
Average target price
7.165
CNY
Spread / Average Target
+32.44%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.14% | 595M | |
| +19.81% | 48.58B | |
| -2.89% | 15.52B | |
| -15.75% | 10.44B | |
| +26.55% | 8.84B | |
| +105.28% | 8.27B | |
| -0.30% | 7.96B | |
| -8.75% | 7.34B | |
| +23.60% | 6.73B | |
| +14.55% | 5.7B |
- Stock Market
- Equities
- 000789 Stock
- Financials Jiangxi Wannianqing Cement Co., Ltd.
