Financials Jupai Holdings Limited

Equities

JPPYY

US48205B1070

Investment Management & Fund Operators

Market Closed - OTC Markets 12:51:02 2024-04-23 pm EDT 5-day change 1st Jan Change
0.0412 USD 0.00% Intraday chart for Jupai Holdings Limited 0.00% -8.85%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,007 332.4 402.2 217.4 4.502 10.21
Enterprise Value (EV) 1 -296.6 -350.3 -215.6 -374.5 -468.5 -247.3
P/E ratio -2.6 x -2.01 x -12.4 x -0.81 x 0.24 x -0.43 x
Yield - - - - - -
Capitalization / Revenue 0.76 x 0.42 x 1.04 x 0.61 x 0.04 x 0.3 x
EV / Revenue -0.22 x -0.45 x -0.56 x -1.04 x -4.54 x -7.37 x
EV / EBITDA -2.06 x 3.17 x 11.9 x -37.7 x 4.98 x -46.7 x
EV / FCF -3.61 x 2.05 x 2.44 x -1.33 x 1.26 x 31.5 x
FCF Yield -27.7% 48.9% 41% -75.1% 79.6% 3.17%
Price to Book 0.76 x 0.28 x 0.35 x 0.25 x 0.01 x 0.01 x
Nbr of stocks (in thousands) 33,352 33,623 33,714 33,225 31,842 31,842
Reference price 2 30.18 9.886 11.93 6.543 0.1414 0.3208
Announcement Date 4/26/19 4/24/20 4/16/21 4/25/22 4/19/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,322 785.9 388.2 359.1 103.2 33.57
EBITDA 1 144.3 -110.6 -18.09 9.935 -94.09 5.298
EBIT 1 108 -136.7 -34.43 -1.176 -103.2 4.733
Operating Margin 8.17% -17.39% -8.87% -0.33% -100% 14.1%
Earnings before Tax (EBT) 1 -264.9 -119.5 -35.83 -292.3 18.26 -21.05
Net income 1 -387.7 -164.7 -31.37 -267.9 19.91 -23.67
Net margin -29.34% -20.95% -8.08% -74.6% 19.29% -70.51%
EPS 2 -11.60 -4.920 -0.9600 -8.082 0.6000 -0.7433
Free Cash Flow 1 82.27 -171.3 -88.29 281.4 -372.9 -7.845
FCF margin 6.22% -21.79% -22.75% 78.38% -361.23% -23.37%
FCF Conversion (EBITDA) 57.02% - - 2,832.46% - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/26/19 4/24/20 4/16/21 4/25/22 4/19/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,303 683 618 592 473 258
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 82.3 -171 -88.3 281 -373 -7.85
ROE (net income / shareholders' equity) -24.5% -13.4% -3.13% -29.7% 1.91% -2.82%
ROA (Net income/ Total Assets) 2.93% -4.84% -1.45% -0.05% -5.66% 0.32%
Assets 1 -13,234 3,403 2,159 499,742 -351.8 -7,475
Book Value Per Share 2 39.90 35.30 34.30 26.50 26.70 26.00
Cash Flow per Share 2 38.70 21.20 19.00 18.50 15.10 8.210
Capex 1 9.31 13.2 2.14 5.7 - -
Capex / Sales 0.7% 1.68% 0.55% 1.59% - -
Announcement Date 4/26/19 4/24/20 4/16/21 4/25/22 4/19/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. JPPYY Stock
  4. Financials Jupai Holdings Limited