JOEONE CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.72 CNY | +4.28% |
|
+1.13% | +7.52% |
| Apr. 25 | Joeone Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 25 | Joeone Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,574 | 6,551 | 7,103 | 4,384 | 5,729 | 6,160 | - | - |
| Enterprise Value (EV) 1 | 6,574 | 6,551 | 7,103 | 4,384 | 5,729 | 6,160 | 6,160 | 6,160 |
| P/E ratio | 17.9 x | 17.8 x | 36.4 x | -47.7 x | 30.2 x | 18.6 x | 13.8 x | 12.1 x |
| Yield | 5.68% | 4.39% | 4.05% | 1.31% | 3.01% | 2.97% | 4.09% | 2.43% |
| Capitalization / Revenue | 2.3 x | 2.45 x | 2.33 x | 1.67 x | 1.88 x | 1.77 x | 1.58 x | 1.45 x |
| EV / Revenue | 2.3 x | 2.45 x | 2.33 x | 1.67 x | 1.88 x | 1.77 x | 1.58 x | 1.45 x |
| EV / EBITDA | - | - | 18.6 x | 349 x | 16.4 x | 11.5 x | 8.8 x | 7.3 x |
| EV / FCF | - | - | - | - | 10.1 x | -1,027 x | 34 x | 24.2 x |
| FCF Yield | - | - | - | - | 9.85% | -0.1% | 2.94% | 4.14% |
| Price to Book | 1.54 x | 1.56 x | 1.75 x | 1.17 x | 1.46 x | 1.45 x | 1.34 x | 1.25 x |
| Nbr of stocks (in thousands) | 574,637 | 574,637 | 574,637 | 574,637 | 574,637 | 574,637 | - | - |
| Reference price 2 | 11.44 | 11.40 | 12.36 | 7.630 | 9.970 | 10.28 | 10.28 | 10.28 |
| Announcement Date | 4/23/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,857 | 2,672 | 3,050 | 2,620 | 3,055 | 3,476 | 3,896 | 4,263 |
| EBITDA 1 | - | - | 381.6 | 12.57 | 349.7 | 534 | 700 | 844 |
| EBIT 1 | 457.3 | 434.5 | 219.9 | -114 | 238.1 | 408.7 | 551.3 | 607.5 |
| Operating Margin | 16.01% | 16.26% | 7.21% | -4.35% | 7.8% | 11.76% | 14.15% | 14.25% |
| Earnings before Tax (EBT) 1 | 460.6 | 430.3 | 200.7 | -112.3 | 254 | 408.3 | 553 | 611 |
| Net income 1 | 370.1 | 368.9 | 194.6 | -93.42 | 191.2 | 316 | 428 | 489 |
| Net margin | 12.95% | 13.8% | 6.38% | -3.57% | 6.26% | 9.09% | 10.99% | 11.47% |
| EPS 2 | 0.6400 | 0.6400 | 0.3400 | -0.1600 | 0.3300 | 0.5533 | 0.7433 | 0.8500 |
| Free Cash Flow 1 | - | - | - | - | 564.5 | -6 | 181 | 255 |
| FCF margin | - | - | - | - | 18.48% | -0.17% | 4.65% | 5.98% |
| FCF Conversion (EBITDA) | - | - | - | - | 161.42% | - | 25.86% | 30.21% |
| FCF Conversion (Net income) | - | - | - | - | 295.17% | - | 42.29% | 52.15% |
| Dividend per Share 2 | 0.6500 | 0.5000 | 0.5000 | 0.1000 | 0.3000 | 0.3050 | 0.4200 | 0.2500 |
| Announcement Date | 4/23/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 |
|---|---|
| Net sales 1 | 1,401 |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 92.42 |
| Net margin | 6.6% |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 8/24/23 |
1CNY in Million
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 1 | - | - | - | - | 564 | -6 | 181 | 255 |
| ROE (net income / shareholders' equity) | 8.6% | 8.78% | 4.74% | -2.4% | 4.98% | 7.87% | 9.9% | 10.5% |
| ROA (Net income/ Total Assets) | 6.22% | 6.3% | 3.22% | -1.58% | - | 5.75% | 7.55% | 8.6% |
| Assets 1 | 5,947 | 5,858 | 6,034 | 5,915 | - | 5,496 | 5,669 | 5,686 |
| Book Value Per Share 2 | 7.420 | 7.310 | 7.080 | 6.540 | 6.820 | 7.110 | 7.640 | 8.230 |
| Cash Flow per Share 2 | 0.4500 | 0.4500 | 0.3500 | 0.4700 | 1.010 | 1.050 | 1.060 | - |
| Capex 1 | 106 | 83.8 | 92 | 55.4 | 18.2 | 81.5 | 64.5 | 120 |
| Capex / Sales | 3.73% | 3.13% | 3.01% | 2.11% | 0.59% | 2.34% | 1.66% | 2.81% |
| Announcement Date | 4/23/20 | 4/26/21 | 4/25/22 | 4/25/23 | 4/25/24 | - | - | - |
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
3
Last Close Price
10.72
CNY
Average target price
12.2
CNY
Spread / Average Target
+13.81%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.52% | 817M | |
| +31.94% | 6.39B | |
| +8.12% | 1.7B | |
| +4.93% | 1.17B | |
| -4.30% | 843M | |
| +13.24% | 728M | |
| +1.05% | 558M | |
| +7.04% | 536M | |
| +50.00% | 333M | |
| -41.36% | 132M |
- Stock Market
- Equities
- 601566 Stock
- Financials Joeone Co.,Ltd