Valuation 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 | ||
| 66.23 CNY | -2.49% |
|
-7.44% | +55.11% |
| Dec. 04 | Two Investors to Acquire 26% of Jiangsu Xinquan Automotive Trim | MT |
| Oct. 30 | Jiangsu Xinquan Automotive Trim Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025 | CI |
Company Valuation: Jiangsu Xinquan Automotive Trim Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,723 | 16,223 | 18,756 | 24,711 | 20,808 | 33,787 | - | - |
| Change | - | 51.3% | 15.61% | 31.75% | -15.8% | 62.37% | - | - |
| Enterprise Value (EV) 1 | 10,723 | 16,223 | 18,756 | 24,711 | 21,991 | 33,836 | 34,365 | 33,724 |
| Change | - | 51.3% | 15.61% | 31.75% | -11.01% | 53.86% | 1.56% | -1.87% |
| P/E ratio | 58.8x | 57.7x | 39.7x | 30.7x | 21.4x | 31.7x | 24.2x | 19.4x |
| PBR | 4.1x | 4.38x | 4.6x | 4.98x | 3.71x | 5.07x | 4.29x | 3.64x |
| PEG | - | 1.9x | 0.6x | 0.4x | 1x | 7.04x | 0.8x | 0.8x |
| Capitalization / Revenue | 2.91x | 3.52x | 2.7x | 2.34x | 1.57x | 2.05x | 1.71x | 1.43x |
| EV / Revenue | 2.91x | 3.52x | 2.7x | 2.34x | 1.66x | 2.05x | 1.74x | 1.43x |
| EV / EBITDA | 25.3x | 33.4x | 24.8x | 19.7x | 14.3x | 21x | 16.3x | 13.6x |
| EV / EBIT | 37.2x | 52.1x | 34.9x | 26.6x | 19.6x | 28.1x | 21.8x | 17.2x |
| EV / FCF | - | -45.1x | -80.4x | -51.1x | -128x | -57.3x | 85.5x | 32.4x |
| FCF Yield | - | -2.22% | -1.24% | -1.96% | -0.78% | -1.75% | 1.17% | 3.08% |
| Dividend per Share 2 | - | 0.2308 | 0.3 | 0.3 | 0.3 | 0.354 | 0.462 | 0.595 |
| Rate of return | - | 0.69% | 0.78% | 0.59% | 0.7% | 0.53% | 0.7% | 0.9% |
| EPS 2 | 0.4438 | 0.5769 | 0.97 | 1.65 | 2 | 2.09 | 2.739 | 3.417 |
| Distribution rate | - | 40% | 30.9% | 18.2% | 15% | 16.9% | 16.9% | 17.4% |
| Net sales 1 | 3,680 | 4,613 | 6,947 | 10,572 | 13,264 | 16,479 | 19,780 | 23,551 |
| EBITDA 1 | 423.3 | 485.3 | 757.2 | 1,257 | 1,539 | 1,612 | 2,106 | 2,489 |
| EBIT 1 | 288 | 311.4 | 537.4 | 927.9 | 1,124 | 1,205 | 1,577 | 1,962 |
| Net income 1 | 257.7 | 284 | 470.8 | 805.5 | 976.6 | 1,037 | 1,360 | 1,632 |
| Net Debt 1 | - | - | - | - | 1,183 | 49 | 578 | -63 |
| Reference price 2 | 26.08 | 33.29 | 38.49 | 50.71 | 42.70 | 66.23 | 66.23 | 66.23 |
| Nbr of stocks (in thousands) | 411,204 | 487,302 | 487,302 | 487,302 | 487,304 | 510,142 | - | - |
| Announcement Date | 3/30/21 | 3/1/22 | 3/12/23 | 3/25/24 | 4/28/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.69x | 2.05x | 20.98x | 0.53% | 4.79B | |
| 12.4x | 0.75x | 5.48x | 3.08% | 36.7B | |
| 20.41x | 1.16x | 9.76x | 1.81% | 33.34B | |
| 16.68x | 3.35x | 11.65x | 3.74% | 22.72B | |
| 8.59x | 0.41x | 5.53x | 1.76% | 22.47B | |
| 13.01x | 0.47x | 3.66x | 4.23% | 21.99B | |
| 57.49x | 1.15x | 7.23x | -.--% | 17.02B | |
| 40.39x | 4x | 23.14x | 0.74% | 17.02B | |
| -188.03x | 0.93x | 6.81x | 3.89% | 15.63B | |
| 10.43x | 0.45x | 4.91x | 3.74% | 14.6B | |
| Average | 2.31x | 1.47x | 9.92x | 2.35% | 20.63B | |
| Weighted average by Cap. | 4.97x | 1.36x | 8.68x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 603179 Stock
- Valuation Jiangsu Xinquan Automotive Trim Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
