XJ INTERNATIONAL HOLDINGS CO., LTD. Financials XJ International Holdings Co., Ltd.
Equities
1765
KYG4600E1089
Miscellaneous Educational Service Providers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.235 HKD | +2.17% |
|
+7.31% | -34.72% |
| Apr. 26 | XJ International Holdings Co., Ltd. Announces Board and Committee Changes | CI |
| Apr. 15 | XJ International Seeking Options After Winding-Up Petition | MT |
Valuation
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,210 | 15,267 | 8,751 | 4,791 | 3,882 | 1,789 | - | - |
| Enterprise Value (EV) 1 | 7,955 | 15,578 | 7,047 | 5,881 | 4,435 | 3,314 | 3,277 | 2,033 |
| P/E ratio | 17.1 x | 70.4 x | 13.7 x | 10.8 x | 18.4 x | 1.98 x | 1.72 x | 1.45 x |
| Yield | 1.87% | 0.47% | 3.01% | - | - | 13.8% | 18.4% | 18.4% |
| Capitalization / Revenue | 6.17 x | 9.74 x | 3.77 x | 1.57 x | 1.08 x | 0.45 x | 0.42 x | 0.37 x |
| EV / Revenue | 5.98 x | 9.93 x | 3.03 x | 1.93 x | 1.24 x | 0.84 x | 0.76 x | 0.42 x |
| EV / EBITDA | 9.16 x | 28.8 x | 9.46 x | 4.59 x | 3.35 x | 1.81 x | 1.7 x | 0.95 x |
| EV / FCF | 19 x | - | 12.9 x | -17.8 x | - | 4.93 x | 2 x | 1.15 x |
| FCF Yield | 5.26% | - | 7.73% | -5.61% | - | 20.3% | 50% | 86.9% |
| Price to Book | 1.8 x | 2.51 x | 1.07 x | 0.59 x | 0.46 x | 0.19 x | 0.17 x | 0.16 x |
| Nbr of stocks (in thousands) | 6,666,668 | 7,229,882 | 7,981,260 | 8,027,551 | 8,224,975 | 8,224,975 | - | - |
| Reference price 2 | 1.232 | 2.112 | 1.096 | 0.5969 | 0.4720 | 0.2175 | 0.2175 | 0.2175 |
| Announcement Date | 3/29/20 | 11/29/20 | 11/29/21 | 11/30/22 | 11/30/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,331 | 1,568 | 2,324 | 3,043 | 3,582 | 3,938 | 4,294 | 4,855 |
| EBITDA 1 | 868.5 | 541.4 | 745.1 | 1,283 | 1,326 | 1,835 | 1,924 | 2,134 |
| EBIT 1 | 694 | 334.1 | 472.2 | 875.3 | 805.8 | 1,294 | 1,407 | 1,455 |
| Operating Margin | 52.13% | 21.31% | 20.32% | 28.77% | 22.5% | 32.87% | 32.77% | 29.97% |
| Earnings before Tax (EBT) 1 | 555.7 | - | 672.5 | 589.4 | 305.3 | 1,080 | 1,227 | 1,469 |
| Net income 1 | 489.9 | - | 605.1 | 444.6 | 210.1 | 905.6 | 1,028 | 1,220 |
| Net margin | 36.79% | - | 26.03% | 14.61% | 5.87% | 23% | 23.94% | 25.13% |
| EPS 2 | 0.0720 | 0.0300 | 0.0800 | 0.0553 | 0.0257 | 0.1100 | 0.1267 | 0.1500 |
| Free Cash Flow 1 | 418.1 | - | 544.6 | -329.9 | - | 672 | 1,640 | 1,766 |
| FCF margin | 31.4% | - | 23.43% | -10.84% | - | 17.06% | 38.2% | 36.37% |
| FCF Conversion (EBITDA) | 48.13% | - | 73.09% | - | - | 36.62% | 85.22% | 82.74% |
| FCF Conversion (Net income) | 85.34% | - | 89.99% | - | - | 74.2% | 159.53% | 144.75% |
| Dividend per Share 2 | 0.0230 | 0.0100 | 0.0330 | - | - | 0.0300 | 0.0400 | 0.0400 |
| Announcement Date | 3/29/20 | 11/29/20 | 11/29/21 | 11/30/22 | 11/30/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: August | 2021 S1 | 2023 S1 |
|---|---|---|
| Net sales | 1,183 | - |
| EBITDA | - | - |
| EBIT | 730.2 | - |
| Operating Margin | 61.7% | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | - | 428.4 |
| Net margin | - | - |
| EPS 2 | - | 0.0520 |
| Dividend per Share | - | - |
| Announcement Date | 4/28/21 | 4/27/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 311 | - | 1,090 | 553 | 1,525 | 1,488 | 244 |
| Net Cash position 1 | 255 | - | 1,704 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.5753 x | - | 0.85 x | 0.417 x | 0.8311 x | 0.7733 x | 0.1143 x |
| Free Cash Flow 1 | 418 | - | 545 | -330 | - | 672 | 1,640 | 1,766 |
| ROE (net income / shareholders' equity) | 11.2% | 3.93% | 8.97% | 5.6% | 10.6% | 10.4% | 10.9% | 11.7% |
| ROA (Net income/ Total Assets) | 5.12% | - | 3.75% | 2.11% | - | 4.81% | 5.1% | 7.08% |
| Assets 1 | 9,574 | - | 16,132 | 21,091 | - | 18,848 | 20,157 | 17,232 |
| Book Value Per Share 2 | 0.6800 | 0.8400 | 1.030 | 1.000 | 1.030 | 1.130 | 1.250 | 1.370 |
| Cash Flow per Share 2 | 0.1000 | - | 0.2400 | 0.1600 | 0.2200 | 0.2100 | 0.2100 | - |
| Capex 1 | 279 | 805 | 1,366 | 1,739 | 1,288 | 1,580 | 829 | 529 |
| Capex / Sales | 20.95% | 51.34% | 58.79% | 57.17% | 35.97% | 40.12% | 19.31% | 10.9% |
| Announcement Date | 3/29/20 | 11/29/20 | 11/29/21 | 11/30/22 | 11/30/23 | - | - | - |
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
5
Last Close Price
0.2175
CNY
Average target price
0.6618
CNY
Spread / Average Target
+204.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -34.72% | 247M | |
| +13.62% | 13.78B | |
| +6.18% | 8.56B | |
| -0.05% | 3.9B | |
| +31.06% | 2.95B | |
| +12.99% | 2.85B | |
| +7.95% | 2.33B | |
| -15.73% | 1.95B | |
| +85.08% | 1.73B | |
| -0.63% | 1.59B |
- Stock Market
- Equities
- 1765 Stock
- Financials XJ International Holdings Co., Ltd.
