Company Valuation: Jiangsu Financial Leasing Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 16,456 15,202 16,369 20,545 30,236 36,778 36,778 -
Change - -7.62% 7.67% 25.52% 47.17% 21.64% 0% -
Enterprise Value (EV) 16,456 15,202 16,369 20,545 30,236 36,778 36,778 36,778
Change - -7.62% 7.67% 25.52% 47.17% 21.64% 0% 0%
P/E ratio 8.75x 7.6x 8.56x 9.88x 9.85x 11.2x 10.1x 9.16x
PBR 1.26x 1.04x 1.05x 1.15x 1.25x 1.41x 1.31x 1.21x
PEG - 1.2x -1.91x 1.37x 1.21x 1.7x 0.9x 0.9x
Capitalization / Revenue 4.38x 3.86x 3.77x 4.29x 5.73x 5.97x 5.38x 4.96x
EV / Revenue 0x 0x 0x 0x 0x 5.97x 5.38x 4.96x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.47x 7.58x 6.87x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.25 0.25 0.32 0.27 0.3 0.3333 0.36
Rate of return - 6.88% 6.39% 6.61% 5.17% 4.72% 5.25% 5.67%
EPS 2 0.45 0.4786 0.4571 0.49 0.53 0.565 0.63 0.6933
Distribution rate - 52.2% 54.7% 65.3% 50.9% 53.1% 52.9% 51.9%
Net sales 1 3,753 3,941 4,346 4,787 5,278 6,158 6,840 7,421
EBITDA - - - - - - - -
EBIT 1 2,505 2,765 3,219 3,542 3,922 4,342 4,850 5,354
Net income 1 1,877 2,072 2,412 2,660 2,943 3,275 3,656 4,012
Net Debt - - - - - - - -
Reference price 2 3.936 3.636 3.914 4.840 5.220 6.350 6.350 6.350
Nbr of stocks (in thousands) 4,181,310 4,181,310 4,181,803 4,244,928 5,792,380 5,791,866 5,791,866 -
Announcement Date 3/4/21 4/21/22 4/21/23 4/26/24 4/26/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.24x - - 4.72% 5.32B
16.72x1.85x1.98x2.95% 12.59B
9.88x - - - 5.2B
30.86x2.74x12.52x-.--% 3.01B
11.72x - - 0.47% 1.43B
8.34x3.91x - 5.57% 788M
8.86x3.2x - - 785M
7.99x - - 3.33% 340M
Average 13.20x 2.92x 7.25x 2.84% 3.68B
Weighted average by Cap. 15.19x 2.16x 4.01x 2.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 600901 Stock
  4. Valuation Jiangsu Financial Leasing Co., Ltd.