JIANGSU EASTERN SHENGHONG CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.44 CNY | -1.29% |
|
-6.74% | -12.08% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,870 | 45,835 | 93,507 | 86,210 | 63,468 | 55,799 | - | - |
| Enterprise Value (EV) 1 | 25,773 | 57,167 | 148,894 | 173,281 | 63,468 | 178,185 | 174,471 | 169,532 |
| P/E ratio | 13 x | 135 x | 26.5 x | 163 x | 87.3 x | 17.5 x | 10.2 x | 8.8 x |
| Yield | 1.93% | 1.05% | 0.78% | 0.77% | - | 1.89% | 2.65% | 3.8% |
| Capitalization / Revenue | 0.84 x | 2.01 x | 1.81 x | 1.35 x | 0.45 x | 0.37 x | 0.34 x | 0.34 x |
| EV / Revenue | 1.04 x | 2.51 x | 2.88 x | 2.72 x | 0.45 x | 1.18 x | 1.05 x | 1.03 x |
| EV / EBITDA | 8.44 x | 34.8 x | 18.3 x | 33.5 x | 6.24 x | 9.41 x | 7.72 x | 7.03 x |
| EV / FCF | -31,806,484 x | - | -4,092,323 x | -5,780,880 x | - | - | - | - |
| FCF Yield | -0% | - | -0% | -0% | - | - | - | - |
| Price to Book | 1.49 x | 2.61 x | 7.55 x | 2.41 x | - | 1.46 x | 1.28 x | 1.21 x |
| Nbr of stocks (in thousands) | 4,029,053 | 4,834,864 | 4,834,903 | 6,611,188 | 6,611,213 | 6,611,214 | - | - |
| Reference price 2 | 5.180 | 9.480 | 19.34 | 13.04 | 9.600 | 8.440 | 8.440 | 8.440 |
| Announcement Date | 4/8/20 | 4/14/21 | 4/18/22 | 4/17/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 24,888 | 22,777 | 51,722 | 63,822 | 140,440 | 150,582 | 165,593 | 163,877 |
| EBITDA 1 | 3,055 | 1,641 | 8,126 | 5,176 | 10,170 | 18,943 | 22,597 | 24,129 |
| EBIT 1 | 1,898 | 424.3 | 6,017 | 415.6 | 243.9 | 5,212 | 8,401 | 9,365 |
| Operating Margin | 7.62% | 1.86% | 11.63% | 0.65% | 0.17% | 3.46% | 5.07% | 5.71% |
| Earnings before Tax (EBT) 1 | 1,906 | 444.2 | 6,059 | 446.5 | 311 | 3,809 | 7,258 | 7,698 |
| Net income 1 | 1,614 | 316.3 | 4,544 | 548.2 | 717 | 3,177 | 5,474 | 6,319 |
| Net margin | 6.48% | 1.39% | 8.78% | 0.86% | 0.51% | 2.11% | 3.31% | 3.86% |
| EPS 2 | 0.4000 | 0.0700 | 0.7300 | 0.0800 | 0.1100 | 0.4814 | 0.8296 | 0.9592 |
| Free Cash Flow | -810.3 | - | -36,384 | -29,975 | - | - | - | - |
| FCF margin | -3.26% | - | -70.34% | -46.97% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1000 | 0.1000 | 0.1500 | 0.1000 | - | 0.1592 | 0.2236 | 0.3205 |
| Announcement Date | 4/8/20 | 4/14/21 | 4/18/22 | 4/17/23 | 4/26/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26,645 | 13,773 | 16,469 | - | 36,365 | 37,743 | 36,763 | 46,849 | 45,338 | 22,200 | - | - |
| EBITDA 1 | - | 1,781 | 2,027 | - | - | - | - | 3,749 | 3,655 | 2,494 | - | - |
| EBIT 1 | 4,363 | 818.7 | 1,538 | - | 1,048 | 881.5 | -2,581 | 2,544 | 2,450 | 1,289 | - | - |
| Operating Margin | 16.38% | 5.94% | 9.34% | - | 2.88% | 2.34% | -7.02% | 5.43% | 5.4% | 5.81% | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | 1,083 | 892.1 | -2,577 | 1,729 | 1,619 | 326.8 | - | - |
| Net income 1 | - | - | - | 717.2 | 963.3 | 798.2 | -1,819 | 1,211 | 1,298 | 250.4 | - | - |
| Net margin | - | - | - | - | 2.65% | 2.11% | -4.95% | 2.58% | 2.86% | 1.13% | - | - |
| EPS 2 | 0.4500 | 0.1100 | 0.1500 | 0.1000 | 0.1400 | 0.1100 | -0.2500 | 0.1831 | 0.1963 | 0.0379 | - | - |
| Dividend per Share 2 | 0.1500 | - | - | - | - | - | - | 0.0363 | 0.0363 | 0.0363 | 0.0578 | 0.0578 |
| Announcement Date | 4/18/22 | 4/29/22 | 8/19/22 | 4/20/23 | 8/10/23 | 10/27/23 | 4/26/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 4,902 | 11,333 | 55,387 | 87,072 | - | 122,387 | 118,673 | 113,733 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.605 x | 6.904 x | 6.816 x | 16.82 x | - | 6.461 x | 5.252 x | 4.714 x |
| Free Cash Flow | -810 | - | -36,384 | -29,975 | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.9% | 2.26% | 17.6% | 1.73% | - | 8.51% | 12.6% | 14% |
| ROA (Net income/ Total Assets) | 4.99% | 0.9% | 4.22% | 0.37% | - | 1.7% | 2.5% | 2.85% |
| Assets 1 | 32,337 | 35,044 | 107,668 | 149,282 | - | 186,891 | 218,955 | 221,723 |
| Book Value Per Share 2 | 3.480 | 3.630 | 2.560 | 5.400 | - | 5.770 | 6.580 | 7.000 |
| Cash Flow per Share 2 | 1.290 | 0.4600 | 0.8600 | 0.2000 | - | 2.880 | 3.390 | 3.670 |
| Capex 1 | 5,907 | 16,784 | 41,717 | 31,366 | - | 13,225 | 11,885 | 14,022 |
| Capex / Sales | 23.74% | 73.69% | 80.66% | 49.15% | - | 8.78% | 7.18% | 8.56% |
| Announcement Date | 4/8/20 | 4/14/21 | 4/18/22 | 4/17/23 | 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
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
8.55
CNY
Average target price
11.65
CNY
Spread / Average Target
+36.23%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.08% | 7.8B | |
| +6.34% | 106B | |
| -10.78% | 59.59B | |
| +61.90% | 46.3B | |
| +14.54% | 38.48B | |
| +0.90% | 31.01B | |
| +8.79% | 19.84B | |
| +10.83% | 16.81B | |
| +7.90% | 13.95B | |
| -5.22% | 13B |
- Stock Market
- Equities
- 000301 Stock
- Financials Jiangsu Eastern Shenghong Co.,Ltd.
