JIANGSU YINHE ELECTRONICS CO.,LTD. Financials Jiangsu Yinhe Electronics Co.,Ltd.
Equities
002519
CNE100000XD1
Communications & Networking
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.31 CNY | -3.28% |
|
+1.34% | -13.94% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,931 | 4,416 | 4,607 | 4,945 | 5,125 | 6,950 |
| Enterprise Value (EV) 1 | 3,678 | 4,056 | 3,841 | 3,797 | 3,850 | 5,197 |
| P/E ratio | -3.39 x | 28 x | 25.6 x | 439 x | 26.8 x | 36.3 x |
| Yield | - | - | - | - | 2.2% | 1.62% |
| Capitalization / Revenue | 2.59 x | 3.68 x | 3.08 x | 4.23 x | 3.91 x | 6.16 x |
| EV / Revenue | 2.42 x | 3.38 x | 2.57 x | 3.25 x | 2.94 x | 4.61 x |
| EV / EBITDA | -49.2 x | 19.9 x | 12.1 x | 16.2 x | 21.4 x | 25.7 x |
| EV / FCF | -19.5 x | 262 x | 16.3 x | 102 x | -59.7 x | 8.43 x |
| FCF Yield | -5.14% | 0.38% | 6.12% | 0.99% | -1.68% | 11.9% |
| Price to Book | 1.65 x | 1.74 x | 1.64 x | 1.72 x | 1.66 x | 2.19 x |
| Nbr of stocks (in thousands) | 1,126,431 | 1,126,431 | 1,126,431 | 1,126,431 | 1,126,431 | 1,126,431 |
| Reference price 2 | 3.490 | 3.920 | 4.090 | 4.390 | 4.550 | 6.170 |
| Announcement Date | 4/22/19 | 3/19/20 | 3/2/21 | 3/30/22 | 3/29/23 | 3/22/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,519 | 1,199 | 1,497 | 1,169 | 1,311 | 1,128 |
| EBITDA 1 | -74.74 | 204.2 | 318.5 | 235.1 | 179.7 | 202.6 |
| EBIT 1 | -126.9 | 145.9 | 253.5 | 178.4 | 137.1 | 160.9 |
| Operating Margin | -8.35% | 12.16% | 16.93% | 15.25% | 10.46% | 14.26% |
| Earnings before Tax (EBT) 1 | -1,131 | 172.2 | 199.8 | 190.7 | 198.8 | 192.1 |
| Net income 1 | -1,167 | 152.8 | 170.2 | 14.35 | 195.8 | 186.9 |
| Net margin | -76.79% | 12.74% | 11.37% | 1.23% | 14.94% | 16.56% |
| EPS 2 | -1.030 | 0.1400 | 0.1600 | 0.0100 | 0.1700 | 0.1700 |
| Free Cash Flow 1 | -189.1 | 15.46 | 235.2 | 37.41 | -64.55 | 616.4 |
| FCF margin | -12.44% | 1.29% | 15.71% | 3.2% | -4.92% | 54.62% |
| FCF Conversion (EBITDA) | - | 7.57% | 73.85% | 15.91% | - | 304.29% |
| FCF Conversion (Net income) | - | 10.12% | 138.17% | 260.61% | - | 329.77% |
| Dividend per Share | - | - | - | - | 0.1000 | 0.1000 |
| Announcement Date | 4/22/19 | 3/19/20 | 3/2/21 | 3/30/22 | 3/29/23 | 3/22/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 254 | 360 | 766 | 1,148 | 1,275 | 1,753 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -189 | 15.5 | 235 | 37.4 | -64.5 | 616 |
| ROE (net income / shareholders' equity) | -38.8% | 6.19% | 6.35% | 5.8% | 6.53% | 5.88% |
| ROA (Net income/ Total Assets) | -1.8% | 2.59% | 4.34% | 3.05% | 2.42% | 2.49% |
| Assets 1 | 64,798 | 5,898 | 3,919 | 471.1 | 8,076 | 7,521 |
| Book Value Per Share 2 | 2.120 | 2.250 | 2.490 | 2.560 | 2.740 | 2.820 |
| Cash Flow per Share 2 | 0.2100 | 0.3100 | 0.3700 | 0.4900 | 0.5400 | 0.7900 |
| Capex 1 | 169 | 307 | 220 | 157 | 75.7 | 49 |
| Capex / Sales | 11.12% | 25.56% | 14.71% | 13.44% | 5.77% | 4.34% |
| Announcement Date | 4/22/19 | 3/19/20 | 3/2/21 | 3/30/22 | 3/29/23 | 3/22/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -13.94% | 826M | |
| -3.53% | 2.24B | |
| +0.07% | 772M | |
| -20.15% | 709M | |
| +17.68% | 488M | |
| +23.81% | 441M | |
| +1.37% | 430M | |
| -13.85% | 192M | |
| -32.71% | 182M | |
| +5.28% | 176M |
- Stock Market
- Equities
- 002519 Stock
- Financials Jiangsu Yinhe Electronics Co.,Ltd.
