JINZAI FOOD GROUP CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.1 CNY | -2.08% |
|
-5.87% | +15.38% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,876 | 4,324 | 4,716 | 5,473 | 6,315 | - | - |
| Enterprise Value (EV) 1 | 5,876 | 4,324 | 4,716 | 5,473 | 6,315 | 6,315 | 6,315 |
| P/E ratio | 52.7 x | 51.5 x | 38 x | 25.5 x | 22 x | 17.1 x | 13.7 x |
| Yield | 1.36% | - | 1.87% | 2.45% | 2.58% | 3.22% | 4.01% |
| Capitalization / Revenue | 6.46 x | 3.89 x | 3.23 x | 2.65 x | 2.37 x | 1.9 x | 1.55 x |
| EV / Revenue | 6.46 x | 3.89 x | 3.23 x | 2.65 x | 2.37 x | 1.9 x | 1.55 x |
| EV / EBITDA | 39.1 x | 33.9 x | 26.1 x | 17.4 x | 16.7 x | 13.2 x | 10.6 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 6.77 x | 4.94 x | 4.91 x | 4.21 x | 4.26 x | 3.74 x | 3.24 x |
| Nbr of stocks (in thousands) | 400,010 | 400,010 | 400,010 | 447,879 | 447,879 | - | - |
| Reference price 2 | 14.69 | 10.81 | 11.79 | 12.22 | 14.10 | 14.10 | 14.10 |
| Announcement Date | 3/31/21 | 3/17/22 | 3/20/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 909.1 | 1,111 | 1,462 | 2,065 | 2,665 | 3,329 | 4,067 |
| EBITDA 1 | 150.2 | 127.5 | 180.9 | 314.4 | 379 | 479.8 | 593.8 |
| EBIT 1 | 123.7 | 99.85 | 148.4 | 266.6 | 353.5 | 439.7 | 564.6 |
| Operating Margin | 13.61% | 8.99% | 10.15% | 12.91% | 13.27% | 13.21% | 13.88% |
| Earnings before Tax (EBT) 1 | 127.3 | 91.24 | 142.2 | 259.4 | 356 | 438.8 | 564.6 |
| Net income 1 | 103.3 | 84.94 | 124.7 | 209.2 | 290.9 | 364.8 | 466.1 |
| Net margin | 11.36% | 7.64% | 8.53% | 10.13% | 10.92% | 10.96% | 11.46% |
| EPS 2 | 0.2790 | 0.2100 | 0.3100 | 0.4800 | 0.6400 | 0.8233 | 1.032 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.2000 | - | 0.2200 | 0.3000 | 0.3633 | 0.4533 | 0.5650 |
| Announcement Date | 3/31/21 | 3/17/22 | 3/20/23 | 3/11/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 14.1% | 9.7% | 13.6% | 17.4% | 19.9% | 21.8% | 24% |
| ROA (Net income/ Total Assets) | 11.6% | 8.2% | 10.5% | 13.4% | 15.7% | 16.4% | 18.1% |
| Assets 1 | 892.3 | 1,036 | 1,186 | 1,557 | 1,853 | 2,231 | 2,569 |
| Book Value Per Share 2 | 2.170 | 2.190 | 2.400 | 2.900 | 3.310 | 3.770 | 4.350 |
| Cash Flow per Share 2 | 0.0300 | 0.4800 | 0.2300 | 0.3500 | 0.7000 | 0.7900 | 1.100 |
| Capex 1 | - | 63.9 | 166 | 159 | 124 | 91 | 74.7 |
| Capex / Sales | - | 5.75% | 11.33% | 7.68% | 4.65% | 2.73% | 1.84% |
| Announcement Date | 3/31/21 | 3/17/22 | 3/20/23 | 3/11/24 | - | - | - |
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
8
Last Close Price
14.1
CNY
Average target price
17.46
CNY
Spread / Average Target
+23.87%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +15.38% | 893M | |
| +5.14% | 2.6B | |
| +8.09% | 2.02B | |
| -19.18% | 1.71B | |
| +13.61% | 1.49B | |
| +15.45% | 1.08B | |
| +21.05% | 420M | |
| -27.85% | 404M | |
| -2.78% | 344M | |
| +21.38% | 315M |
- Stock Market
- Equities
- 003000 Stock
- Financials Jinzai Food Group Co.,Ltd.