Stock 600584 JCET GROUP CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials JCET Group Co., Ltd.

Equities

600584

CNE000001F05

Semiconductors

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
25.17 CNY +3.54% Intraday chart for JCET Group Co., Ltd. +2.57% -15.71%
Apr. 25 JCET Group's Q1 Profit Jumps 23% MT
Apr. 24 JCET Group 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 35,231 68,234 55,202 41,019 53,420 45,030 - -
Enterprise Value (EV) 1 45,171 77,396 59,437 45,550 55,058 46,629 43,704 44,317
P/E ratio 366 x 52.6 x 18 x 12.7 x 36.4 x 24 x 14.6 x 14.1 x
Yield - 0.12% 0.64% 0.87% 0.33% 0.87% 0.89% 2.38%
Capitalization / Revenue 1.5 x 2.58 x 1.81 x 1.21 x 1.8 x 1.36 x 1.2 x 1.09 x
EV / Revenue 1.92 x 2.92 x 1.95 x 1.35 x 1.86 x 1.41 x 1.17 x 1.07 x
EV / EBITDA 14 x 16.1 x 8.85 x 6.59 x 11.1 x 8.16 x 5.84 x 5.85 x
EV / FCF 102 x 32 x 17.8 x 20.8 x 40.2 x 31.2 x 16.7 x 10.3 x
FCF Yield 0.98% 3.13% 5.62% 4.82% 2.49% 3.2% 5.99% 9.73%
Price to Book 2.79 x 5.09 x 2.63 x 1.66 x 2.05 x 1.63 x 1.45 x 1.39 x
Nbr of stocks (in thousands) 1,602,875 1,602,875 1,779,553 1,779,553 1,789,000 1,789,036 - -
Reference price 2 21.98 42.57 31.02 23.05 29.86 25.17 25.17 25.17
Announcement Date 4/29/20 4/28/21 3/30/22 3/30/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 23,526 26,464 30,502 33,762 29,661 33,009 37,437 41,336
EBITDA 1 3,218 4,799 6,716 6,909 4,971 5,713 7,486 7,573
EBIT 1 125 1,446 3,170 3,246 1,520 1,911 3,172 3,258
Operating Margin 0.53% 5.46% 10.39% 9.61% 5.12% 5.79% 8.47% 7.88%
Earnings before Tax (EBT) 1 80.37 1,431 3,170 3,291 1,522 1,953 3,279 3,357
Net income 1 88.66 1,304 2,958 3,231 1,471 1,872 3,053 3,183
Net margin 0.38% 4.93% 9.7% 9.57% 4.96% 5.67% 8.15% 7.7%
EPS 2 0.0600 0.8100 1.720 1.810 0.8200 1.048 1.725 1.783
Free Cash Flow 1 440.7 2,422 3,341 2,195 1,371 1,494 2,620 4,313
FCF margin 1.87% 9.15% 10.95% 6.5% 4.62% 4.53% 7% 10.43%
FCF Conversion (EBITDA) 13.69% 50.46% 49.74% 31.77% 27.57% 26.16% 34.99% 56.95%
FCF Conversion (Net income) 497.09% 185.72% 112.95% 67.94% 93.21% 79.84% 85.81% 135.48%
Dividend per Share 2 - 0.0500 0.2000 0.2000 0.1000 0.2186 0.2239 0.5987
Announcement Date 4/29/20 4/28/21 3/30/22 3/30/23 4/18/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 11,976 8,585 16,683 8,138 7,455 9,184 8,984 5,860 6,313 8,257 9,231 17,488 6,842 7,163 9,004 9,470 7,511 8,139
EBITDA 1 - 1,796 - 1,765 1,532 1,808 - - - - - - - 1,222 1,373 1,453 588.7 1,422
EBIT 1 - 826 - 951 713 901.7 679.6 144 403 551 421.8 - 170.9 385.8 591.9 684.3 -287.9 581.9
Operating Margin - 9.62% - 11.69% 9.56% 9.82% 7.56% 2.46% 6.38% 6.67% 4.57% - 2.5% 5.39% 6.57% 7.23% -3.83% 7.15%
Earnings before Tax (EBT) 1 - 831 - 956 713 941.6 680.8 141 405 550 426.6 - 171.4 401.9 608 638.6 -239.3 603.1
Net income 1 366 843 - 861 682 908.9 778.6 110 386 478 497 - 135.2 383.8 582.9 618.5 -262.3 573.1
Net margin 3.06% 9.82% - 10.58% 9.15% 9.9% 8.67% 1.88% 6.11% 5.79% 5.38% - 1.98% 5.36% 6.47% 6.53% -3.49% 7.04%
EPS 2 - 0.4900 - 0.4800 0.3900 0.5100 0.4300 0.0600 0.2200 0.2600 0.2800 - 0.0800 0.2150 0.3253 0.3436 -0.1466 0.3196
Dividend per Share 2 - 0.2000 - - - - 0.2000 - - - - - - 0.1184 - - - 0.2096
Announcement Date 8/20/20 3/30/22 3/30/22 4/29/22 8/18/22 10/27/22 3/30/23 4/25/23 8/25/23 10/27/23 4/18/24 4/18/24 4/24/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 9,940 9,161 4,235 4,532 1,639 1,599 - -
Net Cash position 1 - - - - - - 1,326 713
Leverage (Debt/EBITDA) 3.088 x 1.909 x 0.6306 x 0.6559 x 0.3297 x 0.28 x - -
Free Cash Flow 1 441 2,422 3,341 2,195 1,371 1,494 2,620 4,313
ROE (net income / shareholders' equity) 0.71% 10% 16.4% 14.2% 5.81% 6.79% 10.3% 9.96%
ROA (Net income/ Total Assets) 0.26% 3.96% 8.52% 8.45% - 6.27% 7.06% 6.3%
Assets 1 33,971 32,946 34,713 38,255 - 29,851 43,231 50,531
Book Value Per Share 2 7.880 8.360 11.80 13.80 14.60 15.40 17.40 18.10
Cash Flow per Share 2 1.980 3.390 4.320 3.380 2.480 2.990 4.290 4.170
Capex 1 2,736 3,013 4,088 3,817 3,066 4,119 4,678 3,876
Capex / Sales 11.63% 11.39% 13.4% 11.31% 10.34% 12.48% 12.49% 9.38%
Announcement Date 4/29/20 4/28/21 3/30/22 3/30/23 4/18/24 - - -
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 JCET Group Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
20
Last Close Price
25.17 CNY
Average target price
36.33 CNY
Spread / Average Target
+44.34%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
JCET GROUP CO., LTD. Stock JCET Group Co., Ltd.
-15.71% 6.21B
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+1.72% 100B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 600584 Stock
  4. Financials JCET Group Co., Ltd.