CHONGQING TAIJI INDUSTRY(GROUP) CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.3 CNY | +3.04% |
|
+7.08% | -21.87% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,423 | 12,508 | 16,740 | 25,873 | 20,215 | - | - |
| Enterprise Value (EV) 1 | 7,423 | 12,508 | 16,740 | 25,873 | 20,215 | 20,215 | 20,215 |
| P/E ratio | 111 x | -23.9 x | 47.7 x | 31.4 x | 18.7 x | 14.1 x | 12.5 x |
| Yield | - | - | - | 0.65% | 0.91% | 1.57% | - |
| Capitalization / Revenue | - | 1.03 x | 1.19 x | 1.66 x | 1.13 x | 0.92 x | 0.9 x |
| EV / Revenue | - | 1.03 x | 1.19 x | 1.66 x | 1.13 x | 0.92 x | 0.9 x |
| EV / EBITDA | - | -63 x | 19.2 x | 18.7 x | 11.4 x | 8.9 x | 8.58 x |
| EV / FCF | - | - | - | -3,066,036,071 x | - | - | - |
| FCF Yield | - | - | - | -0% | - | - | - |
| Price to Book | - | 4.59 x | 5.46 x | 7.14 x | 4.37 x | 3.28 x | 2.77 x |
| Nbr of stocks (in thousands) | 556,891 | 556,891 | 556,891 | 556,891 | 556,891 | - | - |
| Reference price 2 | 13.33 | 22.46 | 30.06 | 46.46 | 36.30 | 36.30 | 36.30 |
| Announcement Date | 4/23/21 | 3/30/22 | 3/30/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 12,149 | 14,051 | 15,623 | 17,824 | 21,907 | 22,528 |
| EBITDA 1 | - | -198.5 | 871.5 | 1,382 | 1,767 | 2,273 | 2,355 |
| EBIT 1 | - | -497.4 | 430 | 1,023 | 1,361 | 1,850 | 2,046 |
| Operating Margin | - | -4.09% | 3.06% | 6.55% | 7.63% | 8.44% | 9.08% |
| Earnings before Tax (EBT) 1 | - | -494.1 | 442.8 | 1,027 | 1,366 | 1,857 | 2,051 |
| Net income 1 | 66.07 | -523.2 | 349.7 | 822.1 | 1,082 | 1,434 | 1,619 |
| Net margin | - | -4.31% | 2.49% | 5.26% | 6.07% | 6.54% | 7.19% |
| EPS 2 | 0.1200 | -0.9395 | 0.6300 | 1.480 | 1.942 | 2.573 | 2.906 |
| Free Cash Flow | - | - | - | -8.439 | - | - | - |
| FCF margin | - | - | - | -0.05% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.3000 | 0.3300 | 0.5700 | - |
| Announcement Date | 4/23/21 | 3/30/22 | 3/30/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | -8.44 | - | - | - |
| ROE (net income / shareholders' equity) | - | -17.5% | 12.1% | 23.8% | 23.5% | 23.5% | 22.2% |
| ROA (Net income/ Total Assets) | - | -3.78% | 2.51% | - | 6.73% | 7.08% | 7.53% |
| Assets 1 | - | 13,828 | 13,938 | - | 16,084 | 20,263 | 21,489 |
| Book Value Per Share 2 | - | 4.900 | 5.500 | 6.500 | 8.300 | 11.10 | 13.10 |
| Cash Flow per Share 2 | - | 1.000 | 3.230 | 1.210 | 2.490 | 3.470 | 3.890 |
| Capex 1 | - | 220 | 432 | 680 | 652 | 1,945 | 549 |
| Capex / Sales | - | 1.81% | 3.07% | 4.35% | 3.66% | 8.88% | 2.44% |
| Announcement Date | 4/23/21 | 3/30/22 | 3/30/23 | 3/28/24 | - | - | - |
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
9
Last Close Price
36.3
CNY
Average target price
52.83
CNY
Spread / Average Target
+45.54%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.87% | 2.79B | |
| +30.08% | 699B | |
| +25.07% | 571B | |
| -4.57% | 364B | |
| +18.30% | 326B | |
| +2.94% | 286B | |
| +14.68% | 236B | |
| +4.71% | 198B | |
| -12.43% | 194B | |
| -4.03% | 154B |
- Stock Market
- Equities
- 600129 Stock
- Financials Chongqing Taiji Industry(Group) Co.,Ltd
