GUANGDONG CHJ INDUSTRY CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.15 CNY | +0.33% |
|
-4.80% | -9.69% |
| Apr. 26 | Guangdong Chj Industry Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Jan. 16 | CHJ Industry Opens Two New Stores in December | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,047 | 3,581 | 3,643 | 4,896 | 4,674 | 5,464 | 5,464 | - |
| Enterprise Value (EV) 1 | 4,047 | 3,581 | 3,643 | 4,896 | 4,674 | 6,051 | 5,464 | 5,464 |
| P/E ratio | 55.9 x | 44.8 x | 25.6 x | 14.1 x | 23.5 x | 17.9 x | 11.2 x | 9.48 x |
| Yield | - | 2.48% | 4.88% | 3.63% | 3.8% | 3.67% | 6.02% | 6.67% |
| Capitalization / Revenue | 1.25 x | 1.01 x | 1.13 x | 1.06 x | 1.06 x | 1.03 x | 0.78 x | 0.66 x |
| EV / Revenue | 1.25 x | 1.01 x | 1.13 x | 1.06 x | 1.06 x | 1.03 x | 0.78 x | 0.66 x |
| EV / EBITDA | 11.5 x | 16 x | 14 x | 9.67 x | 12.7 x | 12.8 x | 7.6 x | 6.4 x |
| EV / FCF | - | - | - | - | - | 14.5 x | -112 x | 44.4 x |
| FCF Yield | - | - | - | - | - | 6.9% | -0.9% | 2.25% |
| Price to Book | 1.22 x | 1.08 x | 1.08 x | 1.42 x | 1.32 x | 1.67 x | 1.37 x | 1.27 x |
| Nbr of stocks (in thousands) | 905,413 | 888,513 | 888,513 | 888,513 | 888,513 | 888,513 | 888,513 | - |
| Reference price 2 | 4.470 | 4.030 | 4.100 | 5.510 | 5.260 | 6.150 | 6.150 | 6.150 |
| Announcement Date | 2/22/19 | 2/28/20 | 2/26/21 | 3/17/22 | 4/28/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,248 | 3,543 | 3,215 | 4,636 | 4,417 | 5,900 | 6,981 | 8,275 |
| EBITDA 1 | 350.4 | 224.4 | 260.8 | 506.1 | 366.8 | 472.7 | 719.2 | 853.8 |
| EBIT 1 | 103.8 | 120 | 174.1 | 431.5 | 251.6 | 402.6 | 604.1 | 720.2 |
| Operating Margin | 3.2% | 3.39% | 5.41% | 9.31% | 5.7% | 6.82% | 8.65% | 8.7% |
| Earnings before Tax (EBT) 1 | 133.4 | 121.3 | 175 | 434.3 | 251.8 | 402.7 | 604.7 | 720.7 |
| Net income 1 | 71.04 | 81.19 | 139.7 | 350.7 | 199.1 | 333.3 | 488.4 | 577.9 |
| Net margin | 2.19% | 2.29% | 4.34% | 7.56% | 4.51% | 5.65% | 7% | 6.98% |
| EPS 2 | 0.0800 | 0.0900 | 0.1600 | 0.3900 | 0.2241 | 0.3800 | 0.5511 | 0.6488 |
| Free Cash Flow 1 | - | - | - | - | - | 417.4 | -49 | 123 |
| FCF margin | - | - | - | - | - | 7.07% | -0.7% | 1.49% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 88.29% | - | 14.41% |
| FCF Conversion (Net income) | - | - | - | - | - | 125.2% | - | 21.29% |
| Dividend per Share 2 | - | 0.1000 | 0.2000 | 0.2000 | 0.2000 | 0.2500 | 0.3700 | 0.4100 |
| Announcement Date | 2/22/19 | 2/28/20 | 2/26/21 | 3/17/22 | 4/28/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S1 | 2023 Q1 | 2023 Q2 | 2023 S1 |
|---|---|---|---|---|
| Net sales 1 | 1,765 | - | 1,482 | 3,006 |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 137.5 | 124 | 84.49 | 208.5 |
| Net margin | 7.79% | - | 5.7% | 6.94% |
| EPS | - | 0.1400 | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/28/19 | 4/28/23 | 8/24/23 | 8/24/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | - | 417 | -49 | 123 |
| ROE (net income / shareholders' equity) | 2.1% | 2.43% | 4.09% | 10.1% | 5.66% | 9.33% | 12.3% | 13.6% |
| ROA (Net income/ Total Assets) | 1.31% | 1.51% | 2.68% | 6.52% | - | 6.52% | 7.16% | 7.46% |
| Assets 1 | 5,432 | 5,373 | 5,205 | 5,380 | - | 6,108 | 6,818 | 7,750 |
| Book Value Per Share 2 | 3.650 | 3.740 | 3.800 | 3.890 | 3.990 | 4.090 | 4.490 | 4.860 |
| Cash Flow per Share 2 | 0.3600 | 0.2300 | 0.3700 | 0.1800 | 0.4700 | 0.6900 | 0.5000 | 0.4900 |
| Capex 1 | 197 | 175 | 25.2 | 122 | 62.4 | 198 | 119 | 133 |
| Capex / Sales | 6.06% | 4.94% | 0.78% | 2.63% | 1.41% | 3.35% | 1.71% | 1.61% |
| Announcement Date | 2/22/19 | 2/28/20 | 2/26/21 | 3/17/22 | 4/28/23 | 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
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
6.15
CNY
Average target price
8.153
CNY
Spread / Average Target
+32.57%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.69% | 754M | |
| +12.18% | 83.42B | |
| -2.49% | 38.16B | |
| -6.02% | 13.93B | |
| +17.87% | 12.8B | |
| +11.43% | 4.19B | |
| +7.50% | 2.46B | |
| +6.65% | 2.43B | |
| -6.25% | 1.5B | |
| -20.28% | 1.3B |
- Stock Market
- Equities
- 002345 Stock
- Financials GUANGDONG CHJ INDUSTRY CO.,LTD.
