Stock 600176 CHINA JUSHI CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Jushi Co., Ltd.

Equities

600176

CNE000000YM1

Textiles & Leather Goods

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
11.92 CNY -0.50% Intraday chart for China Jushi Co., Ltd. -1.08% +21.26%
Apr. 26 China Jushi's Q1 Profit Falls 62% MT
Apr. 25 China Jushi Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 38,175 69,906 72,857 54,883 39,351 47,717 - -
Enterprise Value (EV) 1 49,084 79,115 82,465 64,245 50,214 58,852 60,226 58,919
P/E ratio 17.9 x 28.9 x 12.1 x 8.3 x 12.9 x 16.3 x 13 x 11.9 x
Yield 1.77% 1.12% 2.64% 3.8% 2.8% 2.1% 2.65% 2.82%
Capitalization / Revenue 3.64 x 5.99 x 3.7 x 2.72 x 2.65 x 2.76 x 2.4 x 2.26 x
EV / Revenue 4.68 x 6.78 x 4.18 x 3.18 x 3.38 x 3.41 x 3.02 x 2.79 x
EV / EBITDA 13.5 x 19.1 x 9.04 x 6.52 x 8.6 x 10.2 x 8.67 x 7.83 x
EV / FCF - 139 x 24.3 x 35.2 x 52.8 x 142 x -1,943 x -68.5 x
FCF Yield - 0.72% 4.11% 2.84% 1.89% 0.7% -0.05% -1.46%
Price to Book 2.44 x 4.01 x 3.23 x 1.99 x 1.37 x 1.54 x 1.42 x 1.33 x
Nbr of stocks (in thousands) 4,003,140 4,003,140 4,003,137 4,003,137 4,003,137 4,003,137 - -
Reference price 2 9.536 17.46 18.20 13.71 9.830 11.92 11.92 11.92
Announcement Date 3/22/20 3/19/21 3/18/22 3/20/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,493 11,666 19,707 20,192 14,876 17,261 19,910 21,087
EBITDA 1 3,626 4,145 9,118 9,858 5,836 5,784 6,949 7,527
EBIT 1 2,524 2,871 7,311 8,124 3,776 3,634 4,615 5,091
Operating Margin 24.05% 24.61% 37.1% 40.23% 25.38% 21.05% 23.18% 24.14%
Earnings before Tax (EBT) 1 2,537 2,854 7,303 8,039 3,708 3,614 4,570 5,106
Net income 1 2,129 2,416 6,028 6,610 3,044 2,975 3,768 4,210
Net margin 20.29% 20.71% 30.59% 32.74% 20.47% 17.23% 18.93% 19.97%
EPS 2 0.5318 0.6036 1.506 1.651 0.7605 0.7330 0.9138 1.003
Free Cash Flow 1 - 568.4 3,387 1,823 950.4 414 -31 -860
FCF margin - 4.87% 17.19% 9.03% 6.39% 2.4% -0.16% -4.08%
FCF Conversion (EBITDA) - 13.71% 37.15% 18.49% 16.29% 7.16% - -
FCF Conversion (Net income) - 23.52% 56.19% 27.58% 31.22% 13.92% - -
Dividend per Share 2 0.1688 0.1960 0.4800 0.5210 0.2750 0.2509 0.3158 0.3361
Announcement Date 3/22/20 3/19/21 3/18/22 3/20/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 5,871 - - 4,193 4,090 3,671 4,158 7,830 3,596 3,450 3,382 4,104 3,703 3,810 4,554 5,159
EBITDA - 1,954 - - - - - - - - - - - - - - -
EBIT 1 - 2,093 - - 1,670 1,285 - - - - 518.8 448.9 774.5 571.8 976.2 - -
Operating Margin - 35.65% - - 39.82% 31.41% - - - - 15.04% 13.27% 18.87% 15.44% 25.62% - -
Earnings before Tax (EBT) 1 - 2,112 - - 1,664 1,244 - - - - - 449.3 879.7 661.5 1,825 - -
Net income 1 762.3 1,724 - - 1,311 1,093 - 1,142 2,063 610.9 - 350.3 725.1 542.7 1,499 - -
Net margin - 29.37% - - 31.27% 26.72% - 27.46% 26.35% 16.99% - 10.36% 17.67% 14.65% 39.34% - -
EPS 2 0.1905 0.4300 0.4587 0.5900 0.3275 0.2700 0.2301 0.2900 - 0.1500 0.0900 0.0875 0.1811 0.1356 0.3744 - -
Dividend per Share 2 - 0.4800 - - - - - - - - - - - - 0.2111 - -
Announcement Date 8/18/20 3/18/22 4/25/22 8/22/22 10/21/22 3/20/23 4/20/23 8/17/23 8/17/23 10/23/23 3/19/24 4/25/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,909 9,209 9,608 9,362 10,864 11,135 12,509 11,202
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.009 x 2.222 x 1.054 x 0.9497 x 1.861 x 1.925 x 1.8 x 1.488 x
Free Cash Flow 1 - 568 3,387 1,823 950 414 -31 -860
ROE (net income / shareholders' equity) 14.3% 14.7% 30.1% 26.5% 10.9% 9.46% 11% 11.5%
ROA (Net income/ Total Assets) 6.66% 6.87% 15% 14.3% - 4.83% 6.07% 7.15%
Assets 1 31,989 35,169 40,283 46,231 - 61,653 62,114 58,888
Book Value Per Share 2 3.910 4.360 5.640 6.890 7.150 7.720 8.400 8.940
Cash Flow per Share 2 0.6900 0.5100 1.490 1.030 0.2200 1.350 1.380 1.870
Capex 1 4,907 1,483 2,594 2,301 - 3,979 4,149 4,027
Capex / Sales 46.76% 12.71% 13.16% 11.4% - 23.05% 20.84% 19.1%
Announcement Date 3/22/20 3/19/21 3/18/22 3/20/23 3/19/24 - - -
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

Ratings for China Jushi Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
11.92 CNY
Average target price
11.47 CNY
Spread / Average Target
-3.78%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Yarn Goods

1st Jan change Capi.
CHINA JUSHI CO., LTD. Stock China Jushi Co., Ltd.
+21.26% 6.58B
VARDHMAN TEXTILES LIMITED Stock Vardhman Textiles Limited
+17.21% 1.56B
ZHEJIANG TAIHUA NEW MATERIAL CO.,LTD Stock Zhejiang Taihua New Material Co.,Ltd
-14.04% 1.19B
BROS EASTERN.,LTD Stock Bros Eastern.,Ltd
+15.81% 1.15B
HUAFU FASHION CO., LTD. Stock Huafu Fashion Co., Ltd.
+6.05% 1.03B
TAINAN SPINNING CO., LTD. Stock Tainan Spinning Co., Ltd.
+25.95% 1.01B
ZHEJIANG XINAO TEXTILES INC. Stock Zhejiang Xinao Textiles Inc.
+3.09% 740M
THE JAPAN WOOL TEXTILE CO., LTD. Stock The Japan Wool Textile Co., Ltd.
0.00% 588M
ZHEWEN PICTURES GROUP CO.,LTD Stock Zhewen Pictures Group co.,ltd
-18.82% 553M
TEXHONG INTERNATIONAL GROUP LIMITED Stock Texhong International Group Limited
-1.83% 504M
Yarn Goods
  1. Stock Market
  2. Equities
  3. 600176 Stock
  4. Financials China Jushi Co., Ltd.