YANGZHOU YANGJIE ELECTRONIC TECHNOLOGY CO., LTD. Financials Yangzhou Yangjie Electronic Technology Co., Ltd.
Equities
300373
CNE100001R90
Semiconductors
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.52 CNY | -0.95% |
|
-2.54% | -0.49% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,077 | 20,857 | 34,338 | 26,972 | 19,871 | 19,743 | - | - |
| Enterprise Value (EV) 1 | 8,077 | 20,857 | 33,727 | 26,290 | 17,747 | 17,736 | 19,048 | 18,280 |
| P/E ratio | 35.8 x | 55.5 x | 44.5 x | 25.4 x | 21.1 x | 19.5 x | 16.1 x | 13.6 x |
| Yield | 0.51% | 0.34% | 0.33% | 0.95% | 1.63% | 1.53% | 1.51% | 1.83% |
| Capitalization / Revenue | 4.02 x | 7.97 x | 7.81 x | 4.99 x | 3.67 x | 3.15 x | 2.6 x | 2.3 x |
| EV / Revenue | 4.02 x | 7.97 x | 7.67 x | 4.87 x | 3.28 x | 2.83 x | 2.51 x | 2.13 x |
| EV / EBITDA | 18.6 x | 32.3 x | 28.1 x | 16.1 x | 10.8 x | 9.5 x | 8.56 x | 6.76 x |
| EV / FCF | - | - | - | -962 x | 38.9 x | 45 x | 29.6 x | 13.6 x |
| FCF Yield | - | - | - | -0.1% | 2.57% | 2.22% | 3.38% | 7.36% |
| Price to Book | 3.19 x | 7.22 x | 6.77 x | 4.38 x | 2.41 x | 2.22 x | 2.02 x | 1.8 x |
| Nbr of stocks (in thousands) | 469,565 | 469,549 | 511,129 | 512,773 | 541,452 | 540,608 | - | - |
| Reference price 2 | 17.20 | 44.42 | 67.18 | 52.60 | 36.70 | 36.52 | 36.52 | 36.52 |
| Announcement Date | 2/27/20 | 4/15/21 | 2/25/22 | 3/28/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,007 | 2,617 | 4,397 | 5,404 | 5,410 | 6,266 | 7,585 | 8,592 |
| EBITDA 1 | 434.3 | 646.6 | 1,200 | 1,633 | 1,651 | 1,866 | 2,225 | 2,704 |
| EBIT 1 | 263.1 | 459.2 | 955.8 | 1,263 | 1,054 | 1,178 | 1,421 | 1,671 |
| Operating Margin | 13.11% | 17.55% | 21.74% | 23.36% | 19.48% | 18.8% | 18.73% | 19.44% |
| Earnings before Tax (EBT) 1 | 258.5 | 450.2 | 943.1 | 1,250 | 1,041 | 1,173 | 1,420 | 1,671 |
| Net income 1 | 225.2 | 378.3 | 768.1 | 1,060 | 923.9 | 1,012 | 1,227 | 1,454 |
| Net margin | 11.22% | 14.45% | 17.47% | 19.62% | 17.08% | 16.15% | 16.18% | 16.92% |
| EPS 2 | 0.4800 | 0.8000 | 1.510 | 2.070 | 1.740 | 1.868 | 2.265 | 2.680 |
| Free Cash Flow 1 | - | - | - | -27.32 | 455.8 | 394 | 643.5 | 1,345 |
| FCF margin | - | - | - | -0.51% | 8.42% | 6.29% | 8.48% | 15.65% |
| FCF Conversion (EBITDA) | - | - | - | - | 27.61% | 21.11% | 28.92% | 49.75% |
| FCF Conversion (Net income) | - | - | - | - | 49.33% | 38.94% | 52.44% | 92.5% |
| Dividend per Share 2 | 0.0880 | 0.1500 | 0.2200 | 0.5000 | 0.6000 | 0.5600 | 0.5500 | 0.6700 |
| Announcement Date | 2/27/20 | 4/15/21 | 2/25/22 | 3/28/23 | 4/21/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 1 | 0.4000 | 0.5400 | 0.6000 | 0.6700 | 0.2600 | 0.3500 | 0.4400 | 0.3800 | 0.5700 | 0.3300 | 0.3900 | 0.5100 | 0.5800 | 0.5300 | 0.5500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/25/22 | 4/28/22 | 8/11/22 | 10/27/22 | 3/28/23 | 4/27/23 | 8/27/23 | 10/22/23 | 4/21/24 | 4/28/24 | - | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 611 | 681 | 2,124 | 2,007 | 695 | 1,463 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -27.3 | 456 | 394 | 644 | 1,345 |
| ROE (net income / shareholders' equity) | 9.16% | 13.9% | 16.7% | 19% | 12.5% | 11.3% | 13.3% | 13.4% |
| ROA (Net income/ Total Assets) | 6.44% | 9.93% | 13.2% | 12.6% | - | 8.4% | 9.18% | 9.36% |
| Assets 1 | 3,496 | 3,808 | 5,819 | 8,438 | - | 12,045 | 13,368 | 15,534 |
| Book Value Per Share 2 | 5.390 | 6.150 | 9.920 | 12.00 | 15.20 | 16.50 | 18.10 | 20.30 |
| Cash Flow per Share 2 | 0.7900 | 1.050 | 1.400 | 1.560 | 1.660 | -0.4200 | 0.4200 | 6.500 |
| Capex 1 | 254 | - | 1,166 | 826 | 444 | 1,000 | 1,167 | 1,048 |
| Capex / Sales | 12.65% | - | 26.52% | 15.28% | 8.2% | 15.96% | 15.38% | 12.2% |
| Announcement Date | 2/27/20 | 4/15/21 | 2/25/22 | 3/28/23 | 4/21/24 | - | - | - |
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
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
36.52
CNY
Average target price
49.13
CNY
Spread / Average Target
+34.54%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.49% | 2.73B | |
| +92.61% | 2,346B | |
| +41.82% | 675B | |
| +25.35% | 648B | |
| +11.70% | 266B | |
| +38.87% | 224B | |
| +16.75% | 181B | |
| +49.40% | 141B | |
| -36.84% | 135B | |
| +52.73% | 119B |
- Stock Market
- Equities
- 300373 Stock
- Financials Yangzhou Yangjie Electronic Technology Co., Ltd.