JIANGSU LEILI MOTOR CO., LTD Financials Jiangsu Leili Motor Co., Ltd
Equities
300660
CNE100002ND8
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.65 CNY | -1.39% |
|
-1.25% | -8.63% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,715 | 7,599 | 6,131 | 9,593 | 8,766 | - | - |
| Enterprise Value (EV) 1 | 4,715 | 7,599 | 6,131 | 9,593 | 8,766 | 8,766 | 8,766 |
| P/E ratio | 17.2 x | 31.5 x | 23.8 x | 30.3 x | 23.9 x | 19.2 x | 17.9 x |
| Yield | - | - | 1.97% | 1.85% | - | - | - |
| Capitalization / Revenue | - | 2.6 x | 2.11 x | 3.12 x | 2.53 x | 2.13 x | 2 x |
| EV / Revenue | - | 2.6 x | 2.11 x | 3.12 x | 2.53 x | 2.13 x | 2 x |
| EV / EBITDA | - | 20.9 x | 13.4 x | 17.6 x | 15.6 x | 13.2 x | 12 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.8 x | 2.05 x | 2.9 x | 2.45 x | 2.21 x | 1.94 x |
| Nbr of stocks (in thousands) | 311,247 | 311,209 | 314,554 | 317,018 | 317,018 | - | - |
| Reference price 2 | 15.15 | 24.42 | 19.49 | 30.26 | 27.65 | 27.65 | 27.65 |
| Announcement Date | 4/26/21 | 4/15/22 | 3/17/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,919 | 2,900 | 3,077 | 3,460 | 4,123 | 4,380 |
| EBITDA 1 | - | 364.2 | 457.6 | 546.2 | 562.5 | 663.7 | 733 |
| EBIT 1 | - | 295.5 | 368.9 | 434.3 | 479.4 | 607.2 | 647.4 |
| Operating Margin | - | 10.12% | 12.72% | 14.12% | 13.86% | 14.73% | 14.78% |
| Earnings before Tax (EBT) 1 | - | 296.3 | 365.4 | 425 | 477.7 | 606.9 | 647.1 |
| Net income 1 | 272.9 | 244.2 | 258.7 | 317.1 | 365.6 | 457.7 | 490.5 |
| Net margin | - | 8.36% | 8.92% | 10.31% | 10.57% | 11.1% | 11.2% |
| EPS 2 | 0.8833 | 0.7750 | 0.8185 | 0.9988 | 1.155 | 1.442 | 1.545 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.3833 | 0.5600 | - | - | - |
| Announcement Date | 4/26/21 | 4/15/22 | 3/17/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 9.38% | 9.07% | 10% | 10.3% | 11.9% | 11.2% |
| ROA (Net income/ Total Assets) | - | - | 5.23% | - | 5.3% | 6.8% | 5.8% |
| Assets 1 | - | - | 4,943 | - | 6,898 | 6,731 | 8,457 |
| Book Value Per Share 2 | - | 8.710 | 9.500 | 10.40 | 11.30 | 12.50 | 14.30 |
| Cash Flow per Share 2 | - | 1.170 | 1.050 | 1.800 | 2.320 | 0.8000 | 2.910 |
| Capex 1 | - | - | 403 | 342 | 191 | 201 | 243 |
| Capex / Sales | - | - | 13.91% | 11.1% | 5.53% | 4.88% | 5.54% |
| Announcement Date | 4/26/21 | 4/15/22 | 3/17/23 | 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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
27.65
CNY
Average target price
32.42
CNY
Spread / Average Target
+17.27%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.63% | 1.23B | |
| +10.88% | 155B | |
| +28.73% | 138B | |
| +38.17% | 133B | |
| +18.77% | 66.08B | |
| +3.80% | 39.33B | |
| +100.33% | 36.66B | |
| +5.20% | 31.81B | |
| -12.80% | 30.84B | |
| +9.83% | 28.31B |
- Stock Market
- Equities
- 300660 Stock
- Financials Jiangsu Leili Motor Co., Ltd