JIANGSU FINANCIAL LEASING CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.980 CNY | 0.00% |
|
-3.86% | -4.60% |
| Oct. 28 | Jiangsu Financial Leasing Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2024 | CI |
| Aug. 19 | Jiangsu Financial Leasing H1 Profit Up 9%, Operating Income Rises 8% | MT |
Projected Income Statement: Jiangsu Financial Leasing Co., Ltd.
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,066 | 3,753 | 3,941 | 4,346 | 4,787 | 5,217 | 5,724 | 6,204 |
| Change | - | 22.42% | 5% | 10.29% | 10.14% | 8.98% | 9.72% | 8.4% |
| EBITDA | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 2,505 | 2,765 | 3,219 | 3,542 | 3,876 | 4,224 | 4,615 |
| Change | - | - | 10.39% | 16.4% | 10.04% | 9.42% | 8.99% | 9.26% |
| Interest Paid 1 | - | - | - | - | -2,724 | -2,756 | -2,917 | - |
| Earnings before Tax (EBT) 1 | - | 2,503 | 2,764 | 3,216 | 3,543 | 3,872 | 4,221 | 4,604 |
| Change | - | - | 10.42% | 16.34% | 10.2% | 9.27% | 9.03% | 9.07% |
| Net income 1 | - | 1,877 | 2,072 | 2,412 | 2,660 | 2,906 | 3,168 | 3,455 |
| Change | - | - | 10.41% | 16.36% | 10.3% | 9.23% | 9.02% | 9.07% |
| Announcement Date | 4/29/20 | 3/4/21 | 4/21/22 | 4/21/23 | 4/26/24 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Jiangsu Financial Leasing Co., Ltd.
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 4/29/20 | 3/4/21 | 4/21/22 | 4/21/23 | 4/26/24 | - | - | - |
Estimates
Cash Flow Forecast: Jiangsu Financial Leasing Co., Ltd.
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 99.27 | 41.83 | 44.28 | 193.7 | 202 | 252.8 |
| Change | - | -57.86% | 5.85% | 337.39% | 4.31% | 25.11% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 4/24/19 | 4/29/20 | 3/24/21 | 4/21/22 | 4/22/23 | 4/27/24 |
1CNY in Million
Estimates
Forecast Financial Ratios: Jiangsu Financial Leasing Co., Ltd.
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | 66.75% | 70.17% | 74.06% | 74% | 74.3% | 73.8% | 74.38% |
| EBT Margin (%) | - | - | 66.69% | 70.14% | 73.99% | 74.02% | 74.22% | 73.75% | 74.21% |
| Net margin (%) | - | - | 50.01% | 52.59% | 55.49% | 55.57% | 55.7% | 55.35% | 55.69% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | - | - | - | 2.3% | 2.32% | 2.32% | 2.3% | 2.3% | 2.27% |
| ROE | - | - | - | 15.36% | 15.89% | 15.81% | 13.96% | 12.8% | 13.03% |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | 0.25 | 0.25 | 0.32 | 0.255 | 0.28 | 0.29 |
| Change | - | - | - | - | 0% | 28% | -20.31% | 9.8% | 3.57% |
| Book Value Per Share 1 | - | - | 3.114 | 3.48 | 3.737 | 4.2 | 4.197 | 4.55 | 4.938 |
| Change | - | - | - | 11.75% | 7.38% | 12.39% | -0.08% | 8.42% | 8.53% |
| EPS 1 | - | 0.3786 | 0.45 | 0.4786 | 0.4571 | 0.49 | 0.502 | 0.548 | 0.6 |
| Change | - | - | 18.87% | 6.35% | -4.48% | 7.19% | 2.45% | 9.16% | 9.49% |
| Nbr of stocks (in thousands) | - | 4,181,310 | 4,181,310 | 4,181,310 | 4,181,803 | 4,244,928 | 5,793,206 | 5,793,206 | 5,793,206 |
| Announcement Date | - | 4/29/20 | 3/4/21 | 4/21/22 | 4/21/23 | 4/26/24 | - | - | - |
1CNY
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 9.92x | 9.09x |
| PBR | 1.19x | 1.09x |
| EV / Sales | 5.53x | 5.04x |
| Yield | 5.12% | 5.62% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
4.980CNY
Average target price
5.910CNY
Spread / Average Target
+18.67%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 600901 Stock
- Financials Jiangsu Financial Leasing Co., Ltd.