JIANGSU ZHONGTIAN TECHNOLOGY CO., LTD. Financials Jiangsu Zhongtian Technology Co., Ltd.
Equities
600522
CNE000001CW4
Communications & Networking
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.57 CNY | -0.07% |
|
+8.30% | +8.65% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 25,038 | 32,700 | 57,044 | 55,119 | 42,628 | 46,088 | - | - |
| Enterprise Value (EV) 1 | 25,038 | 27,783 | 50,043 | 46,547 | 32,754 | 34,335 | 31,980 | 28,034 |
| P/E ratio | 13.2 x | 15.5 x | 298 x | 17.1 x | 13.7 x | 12.2 x | 9.19 x | 9.36 x |
| Yield | 1.2% | 0.92% | 0.59% | 0.62% | 1.76% | 2.06% | 1.94% | 1.11% |
| Capitalization / Revenue | 0.65 x | 0.74 x | 1.24 x | 1.37 x | 0.95 x | 0.86 x | 0.77 x | 0.69 x |
| EV / Revenue | 0.65 x | 0.63 x | 1.08 x | 1.16 x | 0.73 x | 0.64 x | 0.54 x | 0.42 x |
| EV / EBITDA | 7.62 x | 7.22 x | 27.5 x | 9.23 x | 6.54 x | 6.01 x | 4.4 x | 3.99 x |
| EV / FCF | - | - | -27.7 x | 17.5 x | 14 x | 23 x | 10.7 x | 6.82 x |
| FCF Yield | - | - | -3.62% | 5.72% | 7.14% | 4.36% | 9.34% | 14.7% |
| Price to Book | 1.2 x | 1.46 x | 2.15 x | 1.84 x | 1.29 x | 1.27 x | 1.14 x | 1.03 x |
| Nbr of stocks (in thousands) | 3,016,577 | 3,016,642 | 3,363,445 | 3,412,950 | 3,412,950 | 3,396,300 | - | - |
| Reference price 2 | 8.300 | 10.84 | 16.96 | 16.15 | 12.49 | 13.57 | 13.57 | 13.57 |
| Announcement Date | 4/30/20 | 3/4/21 | 4/29/22 | 4/10/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 38,771 | 44,066 | 46,163 | 40,271 | 45,065 | 53,454 | 59,680 | 67,181 |
| EBITDA 1 | 3,287 | 3,849 | 1,822 | 5,042 | 5,012 | 5,709 | 7,262 | 7,022 |
| EBIT 1 | 2,325 | 2,742 | 266.8 | 3,905 | 3,800 | 4,562 | 6,053 | 5,970 |
| Operating Margin | 6% | 6.22% | 0.58% | 9.7% | 8.43% | 8.53% | 10.14% | 8.89% |
| Earnings before Tax (EBT) 1 | 2,303 | 2,756 | 257.9 | 3,909 | 3,761 | 4,541 | 6,050 | 5,986 |
| Net income 1 | 1,969 | 2,275 | 172.1 | 3,214 | 3,117 | 3,726 | 4,981 | 4,911 |
| Net margin | 5.08% | 5.16% | 0.37% | 7.98% | 6.92% | 6.97% | 8.35% | 7.31% |
| EPS 2 | 0.6290 | 0.7010 | 0.0570 | 0.9420 | 0.9130 | 1.110 | 1.477 | 1.450 |
| Free Cash Flow 1 | - | - | -1,809 | 2,664 | 2,338 | 1,496 | 2,988 | 4,110 |
| FCF margin | - | - | -3.92% | 6.61% | 5.19% | 2.8% | 5.01% | 6.12% |
| FCF Conversion (EBITDA) | - | - | - | 52.84% | 46.64% | 26.2% | 41.14% | 58.53% |
| FCF Conversion (Net income) | - | - | - | 82.89% | 75% | 40.15% | 59.99% | 83.69% |
| Dividend per Share 2 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.2200 | 0.2800 | 0.2633 | 0.1500 |
| Announcement Date | 4/30/20 | 3/4/21 | 4/29/22 | 4/10/23 | 4/25/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 Q4 | 2021 S2 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 20,895 | 23,171 | 8,770 | 21,787 | 11,076 | 20,229 | 8,275 | 11,868 | 12,608 | 12,314 | 8,242 | 13,585 | 11,565 | 13,993 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 1,363 | -323.4 | -292.6 | 949.5 | 1,735 | - | - | - | - | - | - | - | - |
| Operating Margin | - | 5.88% | -3.69% | -1.34% | 8.57% | 8.58% | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | 1,372 | -325.3 | -301.5 | 948.3 | 1,738 | - | - | - | - | - | - | - | - |
| Net income | 1,080 | 1,195 | -315.6 | -72.73 | 743.7 | 1,390 | - | - | - | - | - | - | - | - |
| Net margin | 5.17% | 5.16% | -3.6% | -0.33% | 6.71% | 6.87% | - | - | - | - | - | - | - | - |
| EPS | - | 0.3430 | -0.1200 | -0.0300 | 0.2200 | 0.4100 | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/30/20 | 3/4/21 | 4/29/22 | 4/29/22 | 4/10/23 | 4/10/23 | 4/25/23 | 8/29/23 | 10/30/23 | 4/25/24 | 4/25/24 | - | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 4,917 | 7,001 | 8,572 | 9,874 | 11,753 | 14,108 | 18,054 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -1,809 | 2,664 | 2,338 | 1,496 | 2,988 | 4,110 |
| ROE (net income / shareholders' equity) | 9.7% | 10.1% | 0.73% | 11.2% | 9.84% | 10.9% | 12.3% | 11.5% |
| ROA (Net income/ Total Assets) | 5.46% | 5.2% | 0.37% | 6.78% | - | 6.6% | 7.75% | - |
| Assets 1 | 36,101 | 43,727 | 46,386 | 47,380 | - | 56,457 | 64,237 | - |
| Book Value Per Share 2 | 6.930 | 7.450 | 7.890 | 8.790 | 9.720 | 10.70 | 11.90 | 13.20 |
| Cash Flow per Share 2 | 0.9400 | 0.8400 | -0.1600 | 1.340 | 1.330 | 1.140 | 1.780 | 0.5900 |
| Capex 1 | 1,546 | 1,121 | 1,262 | 1,901 | 2,203 | 2,097 | 1,364 | 1,715 |
| Capex / Sales | 3.99% | 2.54% | 2.73% | 4.72% | 4.89% | 3.92% | 2.29% | 2.55% |
| Announcement Date | 4/30/20 | 3/4/21 | 4/29/22 | 4/10/23 | 4/25/24 | - | - | - |
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
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
13.57
CNY
Average target price
18.14
CNY
Spread / Average Target
+33.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +8.65% | 6.37B | |
| -7.01% | 190B | |
| +8.94% | 80.4B | |
| +62.04% | 67.24B | |
| +8.32% | 56.5B | |
| +12.39% | 27.75B | |
| +11.78% | 20.16B | |
| +65.01% | 20.24B | |
| +8.27% | 17.6B | |
| -10.92% | 17.07B |
- Stock Market
- Equities
- 600522 Stock
- Financials Jiangsu Zhongtian Technology Co., Ltd.
