JIANGSU TONGLIN ELECTRIC CO.,LTD. Financials Jiangsu TongLin Electric Co.,Ltd.
Equities
301168
CNE1000054Z4
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.45 CNY | -6.51% |
|
-12.66% | -36.20% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,207 | 8,684 | 5,539 | 3,523 | - | - |
| Enterprise Value (EV) 1 | 7,207 | 8,684 | 5,539 | 3,523 | 3,523 | 3,523 |
| P/E ratio | 67.5 x | 75.4 x | 33.7 x | 14.8 x | 9.51 x | 10.2 x |
| Yield | - | 0.14% | 0.36% | 0.71% | 0.87% | - |
| Capitalization / Revenue | - | 6.95 x | 3.6 x | 1.81 x | 1.12 x | 1.28 x |
| EV / Revenue | - | 6.95 x | 3.6 x | 1.81 x | 1.12 x | 1.28 x |
| EV / EBITDA | - | 57 x | 25.5 x | 12.1 x | 7.58 x | - |
| EV / FCF | - | - | -26.1 x | 135 x | 11.9 x | - |
| FCF Yield | - | - | -3.84% | 0.74% | 8.37% | - |
| Price to Book | - | 4.47 x | 2.64 x | 1.52 x | 1.28 x | 1.21 x |
| Nbr of stocks (in thousands) | 120,000 | 120,000 | 120,000 | 119,614 | - | - |
| Reference price 2 | 60.06 | 72.37 | 46.16 | 29.45 | 29.45 | 29.45 |
| Announcement Date | 4/25/22 | 4/14/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,249 | 1,540 | 1,945 | 3,156 | 2,755 |
| EBITDA 1 | - | 152.3 | 217 | 290 | 464.5 | - |
| EBIT 1 | - | 129.9 | 189.7 | 272.5 | 417.6 | 398 |
| Operating Margin | - | 10.4% | 12.31% | 14.01% | 13.23% | 14.45% |
| Earnings before Tax (EBT) 1 | - | 127.8 | 189 | 273 | 417.6 | 398 |
| Net income 1 | 79.76 | 115.7 | 165 | 238.3 | 371.9 | 347.7 |
| Net margin | - | 9.27% | 10.71% | 12.25% | 11.78% | 12.62% |
| EPS 2 | 0.8900 | 0.9600 | 1.370 | 1.985 | 3.098 | 2.900 |
| Free Cash Flow 1 | - | - | -212.6 | 26 | 295 | - |
| FCF margin | - | - | -13.8% | 1.34% | 9.35% | - |
| FCF Conversion (EBITDA) | - | - | - | 8.97% | 63.51% | - |
| FCF Conversion (Net income) | - | - | - | 10.91% | 79.33% | - |
| Dividend per Share 2 | - | 0.1000 | 0.1680 | 0.2100 | 0.2567 | - |
| Announcement Date | 4/25/22 | 4/14/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -213 | 26 | 295 | - |
| ROE (net income / shareholders' equity) | - | 6.12% | 8.14% | 10.5% | 13.7% | 11.9% |
| ROA (Net income/ Total Assets) | - | 4.02% | 5.37% | 6.85% | 7.75% | 7.7% |
| Assets 1 | - | 2,879 | 3,074 | 3,479 | 4,798 | 4,515 |
| Book Value Per Share 2 | - | 16.20 | 17.50 | 19.30 | 23.00 | 24.30 |
| Cash Flow per Share 2 | - | 2.270 | 0.2800 | 2.290 | 3.710 | 3.890 |
| Capex 1 | - | 178 | 246 | 242 | 270 | 160 |
| Capex / Sales | - | 14.24% | 15.95% | 12.43% | 8.55% | 5.81% |
| Announcement Date | 4/25/22 | 4/14/23 | 4/19/24 | - | - | - |
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
5
Last Close Price
29.45
CNY
Average target price
40
CNY
Spread / Average Target
+35.82%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.20% | 486M | |
| +1.69% | 150B | |
| +23.80% | 139B | |
| +30.16% | 125B | |
| +8.88% | 60.61B | |
| +2.30% | 39.05B | |
| +83.22% | 32.94B | |
| +2.44% | 30.18B | |
| -17.79% | 29.1B | |
| +4.10% | 28.08B |
- Stock Market
- Equities
- 301168 Stock
- Financials Jiangsu TongLin Electric Co.,Ltd.
