Financials Jack Technology Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
24.43 ^CNY	+0.53%		+0.12%	+13.10%

Apr. 02	Tranche Update on Jack Technology Co.,Ltd's Equity Buyback Plan announced on February 1, 2024.	CI
Feb. 01	Jack Technology Co.,Ltd announces an Equity Buyback for CNY 200 million worth of its shares.	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	11,222	9,347	13,559	10,456	9,254	11,673	11,673	-
Enterprise Value (EV) ¹	11,222	9,235	13,267	11,342	9,466	11,673	11,673	11,673
P/E ratio	24.6 x	30.8 x	42.8 x	22.3 x	17.6 x	21.5 x	16.3 x	11.8 x
Yield	1.42%	0.67%	0.85%	1.36%	1.68%	0.91%	1.23%	-
Capitalization / Revenue	2.7 x	2.59 x	3.85 x	1.73 x	1.68 x	2.06 x	1.59 x	1.23 x
EV / Revenue	2.7 x	2.59 x	3.85 x	1.73 x	1.68 x	2.06 x	1.59 x	1.23 x
EV / EBITDA	18.5 x	20 x	27.5 x	15.8 x	13.3 x	13.2 x	10.6 x	8.11 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	4.53 x	3.52 x	4.64 x	3.2 x	2.16 x	2.54 x	2.25 x	1.94 x
Nbr of stocks (in thousands)	443,514	445,950	445,731	445,869	486,040	477,814	477,814	-
Reference price ²	25.30	20.96	30.42	23.45	19.04	24.43	24.43	24.43
Announcement Date	3/19/19	3/30/20	4/26/21	3/15/22	4/11/23	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	4,152	3,608	3,521	6,054	5,502	5,679	7,322	9,485
EBITDA ¹	606	468.4	493.9	662.5	695.1	887.1	1,099	1,438
EBIT ¹	514.8	356.6	354.7	496.8	528.9	584.4	785.2	1,089
Operating Margin	12.4%	9.88%	10.07%	8.21%	9.61%	10.29%	10.72%	11.48%
Earnings before Tax (EBT) ¹	514.5	344.4	352.5	494.2	524.5	594.7	783	1,083
Net income ¹	454.2	301.4	313.7	466.4	493.6	549.9	726.7	1,004
Net margin	10.94%	8.35%	8.91%	7.7%	8.97%	9.68%	9.92%	10.59%
EPS ²	1.028	0.6800	0.7100	1.050	1.080	1.135	1.500	2.074
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3586	0.1400	0.2600	0.3200	0.3200	0.2231	0.3010	-
Announcement Date	3/19/19	3/30/20	4/26/21	3/15/22	4/11/23	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt	-	-	-	887	211	-	-	-
Net Cash position	-	112	293	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	1.339 x	0.304 x	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	19.8%	11.9%	11.3%	15.1%	13.5%	11.9%	14%	16.9%
ROA (Net income/ Total Assets)	12%	-	-	-	-	5.4%	6%	6.1%
Assets ¹	3,786	-	-	-	-	10,183	12,112	16,466
Book Value Per Share ²	5.580	5.960	6.560	7.320	8.830	9.620	10.80	12.60
Cash Flow per Share ²	-0.0500	0.5600	2.050	-0.4400	1.820	1.590	1.420	2.470
Capex ¹	531	319	446	1,000	378	449	421	378
Capex / Sales	12.78%	8.85%	12.68%	16.52%	6.88%	7.91%	5.75%	3.98%
Announcement Date	3/19/19	3/30/20	4/26/21	3/15/22	4/11/23	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

24.43 CNY

Average target price

31.5 CNY

Spread / Average Target

+28.94%

	1st Jan change	Capi.
JACK TECHNOLOGY CO.,LTD	+13.10%	1.61B
NORDSON CORPORATION	-1.42%	14.89B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	+25.00%	4.92B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	-14.84%	4.68B
VALMET OYJ	-11.99%	4.52B
KRONES AG	+10.91%	4.18B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	-17.31%	4.12B
TOMRA SYSTEMS ASA	+13.00%	3.73B
IHI CORPORATION	+29.08%	3.43B
KADANT INC.	+0.73%	3.31B