Financials Jiangsu Shuangxing Color Plastic New Materials Co., Ltd.

Equities

002585

CNE1000013N6

Commodity Chemicals

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
6.23 CNY +1.96% Intraday chart for Jiangsu Shuangxing Color Plastic New Materials Co., Ltd. +5.06% -23.18%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 5,897 5,307 11,632 30,970 14,504 7,063 7,063 -
Enterprise Value (EV) 1 5,897 5,307 11,632 29,370 14,504 7,056 7,129 6,990
P/E ratio 18.4 x 28.7 x 16.1 x 22.4 x 21 x -59 x 22.5 x 12.4 x
Yield - - 1.99% 1.11% 1.57% - 0.59% 1.74%
Capitalization / Revenue 1.53 x - 2.3 x 5.22 x 2.39 x 1.35 x 1.07 x 0.94 x
EV / Revenue 1.53 x - 2.3 x 4.95 x 2.39 x 1.35 x 1.08 x 0.93 x
EV / EBITDA 8.13 x - 9.08 x 13.9 x - 10.7 x 6.38 x 4.7 x
EV / FCF - - - -1,808,478,689 x - - - -
FCF Yield - - - -0% - - - -
Price to Book 0.77 x - 1.4 x 3.33 x 1.52 x 0.75 x 0.73 x 0.7 x
Nbr of stocks (in thousands) 1,156,278 1,156,278 1,156,278 1,143,636 1,137,530 1,133,737 1,133,737 -
Reference price 2 5.100 4.590 10.06 27.08 12.75 6.230 6.230 6.230
Announcement Date 2/27/19 2/27/20 2/26/21 3/9/22 4/25/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 3,858 - 5,061 5,931 6,062 5,242 6,601 7,533
EBITDA 1 725 - 1,281 2,114 - 662.5 1,118 1,488
EBIT 1 363.4 - 835.1 1,591 742.4 -57.18 311.3 606.8
Operating Margin 9.42% - 16.5% 26.82% 12.25% -1.09% 4.72% 8.06%
Earnings before Tax (EBT) 1 366 - 832.2 1,591 - 103 545 810
Net income 1 321.3 187.4 720.7 1,385 - 92 492 740
Net margin 8.33% - 14.24% 23.36% - 1.76% 7.45% 9.82%
EPS 2 0.2779 0.1600 0.6230 1.209 0.6080 -0.1057 0.2765 0.5010
Free Cash Flow - - - -16.24 - - - -
FCF margin - - - -0.27% - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.2000 0.3000 0.2000 - 0.0369 0.1086
Announcement Date 2/27/19 2/27/20 2/26/21 3/9/22 4/25/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,691 - 1,753 1,326 1,252 1,277 1,285 1,352 1,142 - - - -
EBITDA 623.6 - - - - - - - - - - - -
EBIT 1 446.9 - 428.1 41.45 -141.1 - 15.96 - -181 - - - -
Operating Margin 26.44% - 24.42% 3.13% -11.27% - 1.24% - -15.85% - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - -
EPS 2 0.3700 - 0.3100 0.0500 - - 0.0300 0.0100 -0.1451 - - - -
Dividend per Share 2 0.3000 - - - 0.2000 - - - - - - - 0.0369
Announcement Date 3/9/22 5/9/22 8/9/22 10/27/22 4/25/23 4/25/23 8/27/23 10/29/23 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - 66.1 -
Net Cash position 1 - - - 1,599 - 6.9 - 73.1
Leverage (Debt/EBITDA) - - - - - - 0.0591 x -
Free Cash Flow - - - -16.2 - - - -
ROE (net income / shareholders' equity) 4.26% - 9.02% 15.8% 7.34% -0.15% 3.19% 5.62%
ROA (Net income/ Total Assets) - - 7.57% 12.4% - 0.75% 3.53% 4.89%
Assets 1 - - 9,519 11,167 - 12,267 13,938 15,133
Book Value Per Share 2 6.660 - 7.190 8.130 8.410 8.270 8.510 8.900
Cash Flow per Share 0.1500 - 1.020 - - - - -
Capex 1 - - 713 1,058 905 848 1,055 1,204
Capex / Sales - - 14.09% 17.83% 14.94% 16.18% 15.99% 15.98%
Announcement Date 2/27/19 2/27/20 2/26/21 3/9/22 4/25/23 - - -
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
2
Last Close Price
6.23 CNY
Average target price
10 CNY
Spread / Average Target
+60.51%
Consensus
  1. Stock Market
  2. Equities
  3. 002585 Stock
  4. Financials Jiangsu Shuangxing Color Plastic New Materials Co., Ltd.