JIAJIA FOOD GROUP CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.59 CNY | -5.13% |
|
-9.76% | -36.52% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,147 | 4,124 | 7,811 | 7,903 | 5,155 | 4,517 |
| Enterprise Value (EV) 1 | 4,134 | 3,805 | 7,414 | 7,538 | 5,111 | 4,622 |
| P/E ratio | 36 x | 25.6 x | 45.2 x | -98 x | -66 x | -23.6 x |
| Yield | - | 0.98% | 0.15% | - | 1.9% | - |
| Capitalization / Revenue | 2.32 x | 2.02 x | 3.77 x | 4.5 x | 3.06 x | 3.11 x |
| EV / Revenue | 2.31 x | 1.87 x | 3.58 x | 4.3 x | 3.03 x | 3.18 x |
| EV / EBITDA | 16.7 x | 18.2 x | 24.1 x | 695 x | 393 x | -208 x |
| EV / FCF | 462 x | 38 x | 44 x | -385 x | -111 x | -38.7 x |
| FCF Yield | 0.22% | 2.63% | 2.27% | -0.26% | -0.9% | -2.58% |
| Price to Book | 1.91 x | 1.76 x | 3.06 x | 2.98 x | 2.22 x | 2.17 x |
| Nbr of stocks (in thousands) | 1,152,000 | 1,152,000 | 1,152,000 | 1,152,000 | 1,115,898 | 1,107,084 |
| Reference price 2 | 3.600 | 3.580 | 6.780 | 6.860 | 4.620 | 4.080 |
| Announcement Date | 4/25/19 | 4/23/20 | 4/28/21 | 4/20/22 | 4/27/23 | 4/28/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,788 | 2,040 | 2,073 | 1,755 | 1,686 | 1,454 |
| EBITDA 1 | 246.9 | 208.7 | 308.1 | 10.85 | 12.99 | -22.24 |
| EBIT 1 | 144.6 | 105.6 | 205.5 | -96.55 | -101.4 | -142.6 |
| Operating Margin | 8.08% | 5.18% | 9.92% | -5.5% | -6.01% | -9.81% |
| Earnings before Tax (EBT) 1 | 143.8 | 192.2 | 224.4 | -76.2 | -92.26 | -193.2 |
| Net income 1 | 115.4 | 162.5 | 176.3 | -80.16 | -79.63 | -191.5 |
| Net margin | 6.45% | 7.97% | 8.5% | -4.57% | -4.72% | -13.17% |
| EPS 2 | 0.1000 | 0.1400 | 0.1500 | -0.0700 | -0.0700 | -0.1730 |
| Free Cash Flow 1 | 8.943 | 100.2 | 168.5 | -19.59 | -46.09 | -119.3 |
| FCF margin | 0.5% | 4.91% | 8.13% | -1.12% | -2.73% | -8.21% |
| FCF Conversion (EBITDA) | 3.62% | 48.02% | 54.7% | - | - | - |
| FCF Conversion (Net income) | 7.75% | 61.67% | 95.61% | - | - | - |
| Dividend per Share | - | 0.0350 | 0.0100 | - | 0.0880 | - |
| Announcement Date | 4/25/19 | 4/23/20 | 4/28/21 | 4/20/22 | 4/27/23 | 4/28/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 0.9617 |
| Net margin | - |
| EPS 2 | 0.001000 |
| Dividend per Share | - |
| Announcement Date | 4/28/22 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 105 |
| Net Cash position 1 | 13 | 319 | 397 | 365 | 44.6 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | -4.738 x |
| Free Cash Flow 1 | 8.94 | 100 | 169 | -19.6 | -46.1 | -119 |
| ROE (net income / shareholders' equity) | 5.45% | 7.2% | 7.2% | -3.08% | -3.41% | -8.69% |
| ROA (Net income/ Total Assets) | 3.29% | 2.47% | 4.39% | -1.96% | -2.19% | -3.28% |
| Assets 1 | 3,509 | 6,582 | 4,016 | 4,085 | 3,644 | 5,847 |
| Book Value Per Share 2 | 1.890 | 2.030 | 2.220 | 2.300 | 2.080 | 1.880 |
| Cash Flow per Share 2 | 0.1000 | 0.3400 | 0.6000 | 0.3100 | 0.1300 | 0.0900 |
| Capex 1 | 77.4 | 61 | 63.8 | 127 | 77.1 | 62.2 |
| Capex / Sales | 4.33% | 2.99% | 3.08% | 7.23% | 4.57% | 4.28% |
| Announcement Date | 4/25/19 | 4/23/20 | 4/28/21 | 4/20/22 | 4/27/23 | 4/28/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -33.09% | 418M | |
| -6.18% | 266B | |
| -3.61% | 93.75B | |
| -3.45% | 44.14B | |
| +4.91% | 40.03B | |
| -0.95% | 39.92B | |
| +6.19% | 39.47B | |
| -18.01% | 29.26B | |
| -7.58% | 28.39B | |
| +12.84% | 25.04B |
- Stock Market
- Equities
- 002650 Stock
- Financials Jiajia Food Group Co.,Ltd