Financials Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.

Equities

002540

CNE100000Z67

Aluminum

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-09 pm EDT 5-day change 1st Jan Change
6.61 CNY +0.46% Intraday chart for Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd. +3.77% 0.00%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,326 6,491 9,546 6,178 8,078 8,159 - -
Enterprise Value (EV) 1 5,326 6,491 9,546 6,178 8,078 8,159 8,159 8,159
P/E ratio 14.7 x 18.2 x 20.8 x 9.28 x 15.2 x 13.1 x 10.2 x 8.99 x
Yield 1.88% 1.15% 1.3% 4.93% 4.92% 8.17% 6.51% 11.2%
Capitalization / Revenue 1.51 x 1.63 x 1.59 x 0.92 x 1.14 x 1.02 x 0.86 x 0.79 x
EV / Revenue 1.51 x 1.63 x 1.59 x 0.92 x 1.14 x 1.02 x 0.86 x 0.79 x
EV / EBITDA 9.64 x 11.5 x - - 9.62 x 9.27 x 7.66 x 6.43 x
EV / FCF - - -22.3 x 17.8 x 42.1 x 38.3 x 24.2 x -
FCF Yield - - -4.48% 5.62% 2.38% 2.61% 4.13% -
Price to Book 1.17 x 1.43 x 1.95 x 1.14 x 1.48 x 1.43 x 1.3 x 1.3 x
Nbr of stocks (in thousands) 1,250,170 1,248,284 1,239,798 1,218,551 1,222,146 1,234,347 - -
Reference price 2 4.260 5.200 7.700 5.070 6.610 6.610 6.610 6.610
Announcement Date 2/27/20 2/8/21 4/25/22 2/21/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,531 3,990 6,017 6,729 7,111 7,999 9,519 10,355
EBITDA 1 552.7 564.7 - - 840 880 1,066 1,268
EBIT 1 419.3 410.2 514.2 767 618.2 686.5 903 1,014
Operating Margin 11.87% 10.28% 8.55% 11.4% 8.69% 8.58% 9.49% 9.8%
Earnings before Tax (EBT) 1 422.8 410 517.5 765 619 692 902.7 1,014
Net income 1 362 357.3 458.1 676.1 565.4 628 810.7 919.5
Net margin 10.25% 8.95% 7.61% 10.05% 7.95% 7.85% 8.52% 8.88%
EPS 2 0.2890 0.2864 0.3695 0.5462 0.4350 0.5050 0.6467 0.7350
Free Cash Flow 1 - - -427.6 347.3 192.1 213 337 -
FCF margin - - -7.11% 5.16% 2.7% 2.66% 3.54% -
FCF Conversion (EBITDA) - - - - 22.86% 24.2% 31.63% -
FCF Conversion (Net income) - - - 51.36% 33.97% 33.92% 41.57% -
Dividend per Share 2 0.0800 0.0600 0.1000 0.2500 0.3250 0.5400 0.4300 0.7400
Announcement Date 2/27/20 2/8/21 4/25/22 2/21/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - -428 347 192 213 337 -
ROE (net income / shareholders' equity) 7.54% 7.58% 9.5% 12.8% 10.1% 10.9% 12.8% 14.5%
ROA (Net income/ Total Assets) 6.91% 6.92% - - - 7.75% 8.89% 9.89%
Assets 1 5,240 5,163 - - - 8,108 9,119 9,302
Book Value Per Share 2 3.640 3.640 3.950 4.430 4.450 4.620 5.100 5.070
Cash Flow per Share 2 0.1300 -0.0300 - - 0.3000 0.3000 0.4300 0.5500
Capex 1 93.1 114 114 98.1 187 406 369 342
Capex / Sales 2.64% 2.87% 1.9% 1.46% 2.64% 5.07% 3.88% 3.3%
Announcement Date 2/27/20 2/8/21 4/25/22 2/21/23 4/22/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
6.61 CNY
Average target price
8 CNY
Spread / Average Target
+21.03%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002540 Stock
  4. Financials Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW