Financials Jiangsu Boqian New Materials Stock Co., Ltd.

Equities

605376

CNE100005568

Commodity Chemicals

End-of-day quote Shanghai S.E. 06:00:00 2024-06-10 pm EDT 5-day change 1st Jan Change
21.46 CNY +1.51% Intraday chart for Jiangsu Boqian New Materials Stock Co., Ltd. -4.54% -23.90%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,295 21,982 12,146 7,377 5,614 - -
Enterprise Value (EV) 1 12,295 21,982 12,063 7,427 5,359 5,614 5,614
P/E ratio 58 x 92.3 x 78.7 x -235 x 66 x 34.6 x 24.1 x
Yield - - 0.65% 0.64% 0.75% 1.63% 2.38%
Capitalization / Revenue 20.6 x 22.7 x 16.3 x 10.7 x 5.54 x 4.16 x 3.29 x
EV / Revenue 20.6 x 22.7 x 16.2 x 10.8 x 5.29 x 4.16 x 3.29 x
EV / EBITDA 56.7 x 67.6 x 50 x 175 x 27.1 x 16.9 x 12.7 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 8.64 x 13.8 x 7.19 x 4.67 x 3.38 x 3.13 x 2.87 x
Nbr of stocks (in thousands) 261,600 261,600 261,600 261,600 261,600 - -
Reference price 2 47.00 84.03 46.43 28.20 21.46 21.46 21.46
Announcement Date 4/26/21 4/11/22 4/27/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 595.9 969.8 746.6 688.9 1,013 1,351 1,706
EBITDA 1 216.8 325.3 241 42.52 198 332 441
EBIT 1 192 283.7 178.3 -32.39 96.54 183.5 263
Operating Margin 32.23% 29.26% 23.88% -4.7% 9.53% 13.59% 15.41%
Earnings before Tax (EBT) 1 191.8 287.9 176.7 -32.77 96.04 183.2 262.6
Net income 1 159 237.8 153.5 -32.31 84.66 162.4 232.9
Net margin 26.68% 24.53% 20.56% -4.69% 8.35% 12.02% 13.65%
EPS 2 0.8100 0.9100 0.5900 -0.1200 0.3250 0.6200 0.8900
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - 0.3000 0.1800 0.1600 0.3500 0.5100
Announcement Date 4/26/21 4/11/22 4/27/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 Q4
Net sales 1 - 125.7
EBITDA - -
EBIT 1 - 22.23
Operating Margin - 17.69%
Earnings before Tax (EBT) - -
Net income 101.4 -
Net margin - -
EPS 2 0.3900 0.0700
Dividend per Share - -
Announcement Date 8/18/22 4/27/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 49.7 - - -
Net Cash position 1 - - 83.1 - 255 - -
Leverage (Debt/EBITDA) - - - 1.168 x - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 24.7% 15.9% 9.39% -1.98% 5.12% 9.06% 11.9%
ROA (Net income/ Total Assets) - - 7.93% -1.66% 3.57% 7.02% 9.02%
Assets 1 - - 1,935 1,942 2,372 2,313 2,582
Book Value Per Share 2 5.440 6.070 6.460 6.030 6.350 6.850 7.490
Cash Flow per Share 2 0.6400 0.3800 -0.2100 0.6900 -0.2700 1.190 -0.2500
Capex 1 - - 229 227 255 92 118
Capex / Sales - - 30.67% 32.96% 25.16% 6.81% 6.92%
Announcement Date 4/26/21 4/11/22 4/27/23 4/26/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
21.46 CNY
Average target price
53 CNY
Spread / Average Target
+146.97%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 605376 Stock
  4. Financials Jiangsu Boqian New Materials Stock Co., Ltd.