Stock 603530 JIANGSU SHEMAR ELECTRIC CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jiangsu Shemar Electric Co.,Ltd

Equities

603530

CNE100003M10

Electrical Components & Equipment

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
20.46 CNY +2.20% Intraday chart for Jiangsu Shemar Electric Co.,Ltd +5.14% -1.35%
Apr. 26 Jiangsu Shemar Electric Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 11 Jiangsu Shemar Electric Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 8,093 9,173 8,295 6,488 8,965
Enterprise Value (EV) 1 7,752 8,866 7,718 6,006 8,521
P/E ratio 59.5 x 69.5 x 80 x 136 x 56.1 x
Yield 1.09% 0.57% 0.52% 0.33% 1.25%
Capitalization / Revenue 12.9 x 13.8 x 11.3 x 8.8 x 9.35 x
EV / Revenue 12.3 x 13.4 x 10.6 x 8.14 x 8.88 x
EV / EBITDA 44.5 x 44 x 54.6 x 82.3 x 38 x
EV / FCF 74.3 x 106 x 887 x 138 x 1,434 x
FCF Yield 1.35% 0.94% 0.11% 0.72% 0.07%
Price to Book 7.53 x 8.2 x 5.23 x 4.08 x 5.38 x
Nbr of stocks (in thousands) 400,044 400,044 432,263 432,263 432,263
Reference price 2 20.23 22.93 19.19 15.01 20.74
Announcement Date 4/27/20 3/29/21 4/26/22 4/18/23 4/11/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 653.6 628.7 663 731.2 737.4 959.1
EBITDA 1 160.7 174.1 201.4 141.3 73.02 224.4
EBIT 1 121.4 136.2 162.1 94.15 17.23 153.3
Operating Margin 18.57% 21.65% 24.46% 12.88% 2.34% 15.98%
Earnings before Tax (EBT) 1 141.3 149.3 175.1 117.6 52.71 186.7
Net income 1 121.6 127.2 130.7 100.6 49.13 158.4
Net margin 18.6% 20.24% 19.71% 13.75% 6.66% 16.52%
EPS 2 0.3376 0.3400 0.3300 0.2400 0.1100 0.3700
Free Cash Flow 1 116 104.3 83.27 8.698 43.39 5.944
FCF margin 17.75% 16.59% 12.56% 1.19% 5.88% 0.62%
FCF Conversion (EBITDA) 72.18% 59.94% 41.35% 6.16% 59.42% 2.65%
FCF Conversion (Net income) 95.43% 81.99% 63.71% 8.65% 88.32% 3.75%
Dividend per Share - 0.2200 0.1300 0.1000 0.0500 0.2600
Announcement Date 6/24/19 4/27/20 3/29/21 4/26/22 4/18/23 4/11/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 74.8 341 307 577 482 444
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 116 104 83.3 8.7 43.4 5.94
ROE (net income / shareholders' equity) 17.9% 14% 11.9% 7.44% 3.09% 9.78%
ROA (Net income/ Total Assets) 8.51% 7.53% 7.4% 3.52% 0.53% 4.64%
Assets 1 1,429 1,690 1,766 2,857 9,290 3,416
Book Value Per Share 2 2.060 2.690 2.790 3.670 3.680 3.860
Cash Flow per Share 2 0.2100 0.8500 0.5700 0.7300 1.220 0.9600
Capex 1 15.4 77.1 36.1 63.1 60.6 45.2
Capex / Sales 2.36% 12.26% 5.44% 8.63% 8.22% 4.71%
Announcement Date 6/24/19 4/27/20 3/29/21 4/26/22 4/18/23 4/11/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electrical Components & Equipment

1st Jan change Capi.
JIANGSU SHEMAR ELECTRIC CO.,LTD Stock Jiangsu Shemar Electric Co.,Ltd
-1.35% 1.22B
SIEMENS AG Stock Siemens AG
+4.53% 147B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+18.99% 128B
EATON CORPORATION PLC Stock Eaton Corporation plc
+33.09% 126B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+9.46% 60.83B
AMETEK, INC. Stock AMETEK, Inc.
+1.01% 37.77B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+93.59% 34.5B
WEG S.A. Stock WEG S.A.
+5.04% 31.89B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-11.73% 30.94B
LEGRAND Stock Legrand
+1.32% 27.32B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 603530 Stock
  4. Financials Jiangsu Shemar Electric Co.,Ltd