YONGJIN TECHNOLOGY GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.95 CNY | -0.79% |
|
+2.10% | -1.46% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,002 | 13,488 | 9,408 | 7,334 | 6,949 | - | - |
| Enterprise Value (EV) 1 | 6,002 | 13,488 | 9,408 | 7,334 | 6,949 | 6,949 | 6,949 |
| P/E ratio | 14.6 x | 22.6 x | 20.8 x | 17.2 x | 12.1 x | 9.68 x | 8.25 x |
| Yield | 2.69% | - | 1.8% | 2.6% | 1.32% | 1.32% | 1.32% |
| Capitalization / Revenue | 0.29 x | - | 0.24 x | 0.18 x | 0.15 x | 0.13 x | 0.11 x |
| EV / Revenue | 0.29 x | - | 0.24 x | 0.18 x | 0.15 x | 0.13 x | 0.11 x |
| EV / EBITDA | 7.53 x | - | 8.64 x | 6.02 x | 4.83 x | 3.96 x | 3.5 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.91 x | - | 2.43 x | 1.45 x | 1.25 x | 1.13 x | 1.02 x |
| Nbr of stocks (in thousands) | 334,472 | 338,025 | 338,037 | 381,380 | 366,680 | - | - |
| Reference price 2 | 17.94 | 39.90 | 27.83 | 19.23 | 18.95 | 18.95 | 18.95 |
| Announcement Date | 4/14/21 | 4/11/22 | 4/13/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 20,443 | - | 39,555 | 39,874 | 46,156 | 55,394 | 62,741 |
| EBITDA 1 | 797 | - | 1,089 | 1,218 | 1,438 | 1,753 | 1,985 |
| EBIT 1 | 609.2 | - | 727.6 | 777.5 | 941.7 | 1,189 | 1,397 |
| Operating Margin | 2.98% | - | 1.84% | 1.95% | 2.04% | 2.15% | 2.23% |
| Earnings before Tax (EBT) 1 | 611.7 | - | 726.6 | 777.4 | 940.3 | 1,189 | 1,397 |
| Net income 1 | 414.4 | - | 486.6 | 453 | 573.7 | 717.3 | 843.3 |
| Net margin | 2.03% | - | 1.23% | 1.14% | 1.24% | 1.29% | 1.34% |
| EPS 2 | 1.228 | 1.766 | 1.340 | 1.120 | 1.567 | 1.957 | 2.297 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.4828 | - | 0.5000 | 0.5000 | 0.2500 | 0.2500 | 0.2500 |
| Announcement Date | 4/14/21 | 4/11/22 | 4/13/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 13.8% | 12.5% | 9.09% | 10.3% | 11.7% | 12.4% |
| ROA (Net income/ Total Assets) | 7.27% | 4.61% | - | 4.15% | 4.73% | 5.16% |
| Assets 1 | 5,698 | 10,552 | - | 13,840 | 15,182 | 16,360 |
| Book Value Per Share 2 | 9.410 | 11.40 | 13.20 | 15.20 | 16.70 | 18.60 |
| Cash Flow per Share 2 | 2.280 | 1.870 | 2.380 | 3.520 | 4.090 | 4.940 |
| Capex 1 | 633 | 1,679 | 1,315 | 1,045 | 1,223 | 1,066 |
| Capex / Sales | 3.1% | 4.25% | 3.3% | 2.26% | 2.21% | 1.7% |
| Announcement Date | 4/14/21 | 4/13/23 | 4/15/24 | - | - | - |
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
18.95
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.46% | 962M | |
| -3.89% | 2.5B | |
| +26.53% | 1.65B | |
| -15.49% | 1.5B | |
| +11.78% | 1.4B | |
| -9.54% | 1.35B | |
| -6.34% | 1.12B | |
| +12.11% | 756M | |
| -.--% | 682M | |
| +62.09% | 543M |
- Stock Market
- Equities
- 603995 Stock
- Financials Yongjin Technology Group Co., Ltd.