HAINAN JINPAN SMART TECHNOLOGY CO., LTD. Financials Hainan Jinpan Smart Technology Co., Ltd.
Equities
688676
CNE1000053V5
Heavy Electrical Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 58.1 CNY | +0.16% |
|
-2.48% | +62.15% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,899 | 15,402 | 15,301 | 26,549 | - | - |
| Enterprise Value (EV) 1 | 13,899 | 15,402 | 15,301 | 27,256 | 28,114 | 28,822 |
| P/E ratio | 57.3 x | 54 x | 30.4 x | 32.5 x | 23.2 x | 17.3 x |
| Yield | - | 0.69% | 1.26% | 1.03% | 1.53% | 1.82% |
| Capitalization / Revenue | - | 3.25 x | 2.29 x | 2.92 x | 2.23 x | 1.75 x |
| EV / Revenue | - | 3.25 x | 2.29 x | 3 x | 2.36 x | 1.9 x |
| EV / EBITDA | - | - | 21.8 x | 25.8 x | 19.4 x | 14.9 x |
| EV / FCF | - | -24 x | -21.7 x | -84.9 x | -164 x | 71 x |
| FCF Yield | - | -4.16% | -4.61% | -1.18% | -0.61% | 1.41% |
| Price to Book | - | 5.69 x | 4.64 x | 6.22 x | 5.15 x | 4.14 x |
| Nbr of stocks (in thousands) | 425,700 | 425,700 | 427,056 | 456,952 | - | - |
| Reference price 2 | 32.65 | 36.18 | 35.83 | 58.01 | 58.01 | 58.01 |
| Announcement Date | 4/15/22 | 2/26/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,746 | 6,668 | 9,098 | 11,896 | 15,199 |
| EBITDA 1 | - | - | 701.2 | 1,056 | 1,448 | 1,936 |
| EBIT 1 | - | 258 | 549.2 | 847.1 | 1,200 | 1,612 |
| Operating Margin | - | 5.44% | 8.24% | 9.31% | 10.09% | 10.6% |
| Earnings before Tax (EBT) 1 | - | 264.9 | 551.5 | 848.4 | 1,196 | 1,601 |
| Net income 1 | 234.6 | 283.3 | 504.7 | 768.2 | 1,084 | 1,450 |
| Net margin | - | 5.97% | 7.57% | 8.44% | 9.12% | 9.54% |
| EPS 2 | 0.5700 | 0.6700 | 1.180 | 1.784 | 2.503 | 3.350 |
| Free Cash Flow 1 | - | -640.5 | -705.2 | -321 | -171.7 | 406 |
| FCF margin | - | -13.5% | -10.58% | -3.53% | -1.44% | 2.67% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 20.97% |
| FCF Conversion (Net income) | - | - | - | - | - | 27.99% |
| Dividend per Share 2 | - | 0.2500 | 0.4500 | 0.5980 | 0.8847 | 1.058 |
| Announcement Date | 4/15/22 | 2/26/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 707 | 1,565 | 2,273 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.6693 x | 1.081 x | 1.174 x |
| Free Cash Flow 1 | - | -641 | -705 | -321 | -172 | 406 |
| ROE (net income / shareholders' equity) | - | 10.9% | 16.5% | 20.2% | 23.3% | 25% |
| ROA (Net income/ Total Assets) | - | - | 6.31% | 7.6% | 8.92% | 9.96% |
| Assets 1 | - | - | 7,998 | 10,114 | 12,160 | 14,557 |
| Book Value Per Share 2 | - | 6.360 | 7.720 | 9.320 | 11.30 | 14.00 |
| Cash Flow per Share 2 | - | - | 0.4800 | 0.9900 | 1.560 | 1.750 |
| Capex 1 | - | 536 | 910 | 394 | 278 | 301 |
| Capex / Sales | - | 11.3% | 13.65% | 4.33% | 2.34% | 1.98% |
| Announcement Date | 4/15/22 | 2/26/23 | 2/23/24 | - | - | - |
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
7
Last Close Price
58.01
CNY
Average target price
59.88
CNY
Spread / Average Target
+3.22%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +62.15% | 3.66B | |
| +6.59% | 10.34B | |
| +104.53% | 5.47B | |
| -2.10% | 3.78B | |
| +66.17% | 3.17B | |
| +3.98% | 3.06B | |
| +12.29% | 2.66B | |
| +22.53% | 1.99B | |
| +34.24% | 1.64B | |
| +48.15% | 1.19B |
- Stock Market
- Equities
- 688676 Stock
- Financials Hainan Jinpan Smart Technology Co., Ltd.
