Google
Apple
English (UK)
English (India)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
JIANGSU XINQUAN AUTOMOTIVE TRIM CO.,LTD. Financials Jiangsu Xinquan Automotive Trim Co.,Ltd.
Equities
603179
CNE100002YB9
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 48.87 CNY | -0.45% | -4.10% | +26.97% | |
| Oct. 30 | Jiangsu Xinquan Automotive Trim Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 | CI |
| Oct. 13 | Xinquan Automotive Trim Forms Subsidiary in Slovakia | MT |
Valuation
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3 673 | 4 286 | 10 723 | 16 223 | 18 756 | 23 814 | - | - |
| Enterprise Value (EV) 1 | 3 673 | 4 286 | 10 723 | 16 223 | 18 756 | 23 814 | 23 814 | 23 814 |
| P/E ratio | 11,8x | 23,5x | 58,8x | 57,7x | 39,7x | 28,5x | 20,7x | 15,5x |
| Yield | - | - | - | 0,69% | 0,78% | 1,26% | 1,68% | 2,44% |
| Capitalization / Revenue | 1,08x | 1,41x | 2,91x | 3,52x | 2,70x | 2,34x | 1,76x | 1,34x |
| EV / Revenue | 1,08x | 1,41x | 2,91x | 3,52x | 2,70x | 2,34x | 1,76x | 1,34x |
| EV / EBITDA | 9,14x | 14,3x | 25,3x | 33,4x | 24,8x | 20,0x | 15,2x | 11,3x |
| EV / FCF | - | - | - | -45,1x | -80,4x | -64,7x | 37,9x | 31,6x |
| FCF Yield | - | - | - | -2,22% | -1,24% | -1,55% | 2,64% | 3,16% |
| Price to Book | 2,41x | 2,52x | 4,10x | 4,38x | 4,60x | 5,04x | 4,34x | 3,69x |
| Nbr of stocks (in thousands) | 384 876 | 384 687 | 411 204 | 487 302 | 487 302 | 487 302 | - | - |
| Reference price 2 | 9,54 | 11,1 | 26,1 | 33,3 | 38,5 | 48,9 | 48,9 | 48,9 |
| Announcement Date | 2/25/19 | 3/27/20 | 3/30/21 | 3/1/22 | 3/12/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3 405 | 3 036 | 3 680 | 4 613 | 6 947 | 10 163 | 13 525 | 17 795 |
| EBITDA 1 | 402 | 301 | 423 | 485 | 757 | 1 190 | 1 567 | 2 109 |
| EBIT 1 | 327 | 197 | 288 | 311 | 537 | 904 | 1 282 | 1 716 |
| Operating Margin | 9,59% | 6,50% | 7,83% | 6,75% | 7,73% | 8,90% | 9,48% | 9,64% |
| Earnings before Tax (EBT) 1 | 327 | 196 | 288 | 302 | 524 | 940 | 1 302 | 1 740 |
| Net income 1 | 282 | 183 | 258 | 284 | 471 | 836 | 1 150 | 1 537 |
| Net margin | 8,28% | 6,04% | 7,00% | 6,16% | 6,77% | 8,22% | 8,51% | 8,64% |
| EPS 2 | 0,81 | 0,47 | 0,44 | 0,58 | 0,97 | 1,71 | 2,36 | 3,16 |
| Free Cash Flow 1 | - | - | - | -360 | -233 | -368 | 629 | 753 |
| FCF margin | - | - | - | -7,80% | -3,36% | -3,62% | 4,65% | 4,23% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | 40,1% | 35,7% |
| FCF Conversion (Net income) | - | - | - | - | - | - | 54,7% | 49,0% |
| Dividend per Share 2 | - | - | - | 0,23 | 0,30 | 0,62 | 0,82 | 1,19 |
| Announcement Date | 2/25/19 | 3/27/20 | 3/30/21 | 3/1/22 | 3/12/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : |
|---|
Estimates
Balance Sheet Analysis
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -360 | -233 | -368 | 629 | 753 |
| ROE (net income / shareholders' equity) | 19,0% | 11,5% | 13,1% | 7,99% | 12,2% | 17,7% | 20,7% | 22,6% |
| Shareholders' equity 1 | 1 481 | 1 589 | 1 964 | 3 555 | 3 854 | 4 711 | 5 563 | 6 815 |
| ROA (Net income/ Total Assets) | - | - | 4,49% | 4,04% | 5,62% | 7,10% | 7,63% | 7,75% |
| Assets 1 | - | - | 5 734 | 7 032 | 8 369 | 11 772 | 15 071 | 19 829 |
| Book Value Per Share 2 | 3,97 | 4,42 | 6,37 | 7,60 | 8,37 | 9,70 | 11,3 | 13,2 |
| Cash Flow per Share 2 | 1,28 | - | 0,03 | 0,43 | 1,55 | 1,12 | 2,17 | 3,24 |
| Capex 1 | - | 437 | 325 | 571 | 989 | 616 | 574 | 581 |
| Capex / Sales | - | 14,4% | 8,84% | 12,4% | 14,2% | 6,06% | 4,25% | 3,26% |
| Announcement Date | 2/25/19 | 3/27/20 | 3/30/21 | 3/1/22 | 3/12/23 | - | - | - |
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
Trading Rating :
Investor Rating :
ESG Refinitiv :
-
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
48.87CNY
Average target price
61.2CNY
Spread / Average Target
+25.23%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +26.97% | 3 324 M $ | |
| +30.88% | 44 280 M $ | |
| -14.28% | 22 581 M $ | |
| +27.86% | 16 345 M $ | |
| +31.48% | 15 827 M $ | |
| -1.88% | 15 726 M $ | |
| +12.97% | 15 481 M $ | |
| +3.93% | 12 938 M $ | |
| +7.96% | 9 808 M $ | |
| +44.82% | 9 525 M $ |
- Stock
- Equities
- Stock Jiangsu Xinquan Automotive Trim Co.,Ltd. - Shanghai Stock Exchange
- Financials Jiangsu Xinquan Automotive Trim Co.,Ltd.
