Valuation Jiangsu Xinquan Automotive Trim Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-12-06			5-day change	1st Jan Change
45.35 ^CNY	+0.67%		-2.16%	-10.57%

Oct. 30	Jiangsu Xinquan Automotive Trim Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2024	CI
Aug. 30	Jiangsu Xinquan Automotive Trim Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,286	10,723	16,223	18,756	24,711	22,099	-	-
Change	-	150.17%	51.3%	15.61%	31.75%	-10.57%	-	-
Enterprise Value (EV) ¹	4,286	10,723	16,223	18,756	24,711	21,451	21,535	22,379
Change	-	150.17%	51.3%	15.61%	31.75%	-13.19%	0.39%	3.92%
P/E ratio	23.5x	58.8x	57.7x	39.7x	30.7x	20.8x	15.7x	12.6x
PBR	2.52x	4.1x	4.38x	4.6x	4.98x	3.81x	3.16x	2.62x
PEG	-	-9.41x	1.9x	0.6x	0.4x	0.6x	0.5x	0.5x
Capitalization / Revenue	1.41x	2.91x	3.52x	2.7x	2.34x	1.64x	1.29x	1.05x
EV / Revenue	1.41x	2.91x	3.52x	2.7x	2.34x	1.59x	1.26x	1.06x
EV / EBITDA	14.3x	25.3x	33.4x	24.8x	19.7x	12.7x	10.2x	8.55x
EV / EBIT	21.7x	37.2x	52.1x	34.9x	26.6x	17.5x	13.4x	11.2x
EV / FCF	-	-	-45.1x	-80.4x	-51.1x	-234x	48.3x	101x
FCF Yield	-	-	-2.22%	-1.24%	-1.96%	-0.43%	2.07%	0.99%
Dividend per Share ²	-	-	0.2308	0.3	0.3	0.465	0.566	0.6975
Rate of return	-	-	0.69%	0.78%	0.59%	1.03%	1.25%	1.54%
EPS ²	0.4734	0.4438	0.5769	0.97	1.65	2.179	2.885	3.61
Distribution rate	-	-	40%	30.9%	18.2%	21.3%	19.6%	19.3%
Net sales ¹	3,036	3,680	4,613	6,947	10,572	13,475	17,135	21,042
EBITDA ¹	300.7	423.3	485.3	757.2	1,257	1,683	2,117	2,618
EBIT ¹	197.4	288	311.4	537.3	927.9	1,226	1,609	2,001
Net income ¹	183.2	257.7	284	470.6	805.5	1,062	1,405	1,760
Net Debt ¹	-	-	-	-	-	-648	-564	280
Reference price ²	11.14	26.08	33.29	38.49	50.71	45.35	45.35	45.35
Nbr of stocks (in thousands)	384,687	411,204	487,302	487,302	487,302	487,304	-	-
Announcement Date	3/27/20	3/30/21	3/1/22	3/12/23	3/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JIANGSU XINQUAN AUTOMOTIVE TRIM CO.,LTD.	20.81x	1.59x	12.74x	+1.03%	3.04B
DENSO CORPORATION	13.98x	0.82x	6.01x	+2.99%	41.81B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	19.55x	3.58x	12.9x	+2.92%	19.52B
WEICHAI POWER CO., LTD.	8.28x	0.22x	1.83x	+6.38%	15.35B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	14.49x	0.62x	5.85x	+2.75%	15.25B
HYUNDAI MOBIS CO.,LTD	5.79x	0.24x	3.53x	+2.22%	15.06B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.7x	1.07x	11.25x	+0.79%	14.15B
CONTINENTAL AG	10.31x	0.42x	3.7x	+3.26%	13.82B
APTIV PLC	8.21x	1.08x	6.91x	-.--%	13.32B
MAGNA INTERNATIONAL INC.	9.93x	0.43x	4.68x	+4.19%	13.03B
Average	14.10x	1.01x	6.94x	+2.65%	16.43B
Weighted average by Cap.	13.79x	1.01x	6.55x	+2.85%