JIANGXI SELON INDUSTRIAL CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.45 CNY | -4.24% |
|
+7.04% | -36.60% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,692 | 1,774 | 1,495 | 2,700 | 2,412 | 2,820 |
| Enterprise Value (EV) 1 | 1,707 | 2,080 | 1,976 | 2,856 | 2,613 | 2,975 |
| P/E ratio | 29.7 x | -97.2 x | -10.5 x | 13.8 x | 13.4 x | 155 x |
| Yield | 1.42% | 0.68% | - | - | - | - |
| Capitalization / Revenue | 1.14 x | 0.96 x | 0.95 x | 1.24 x | 0.93 x | 1.35 x |
| EV / Revenue | 1.15 x | 1.12 x | 1.26 x | 1.31 x | 1.01 x | 1.42 x |
| EV / EBITDA | 13.1 x | 26.3 x | -32.1 x | 6.92 x | 7.18 x | 20.2 x |
| EV / FCF | -11.4 x | -14.1 x | 207 x | 9.57 x | -39.9 x | 25.5 x |
| FCF Yield | -8.81% | -7.1% | 0.48% | 10.5% | -2.51% | 3.92% |
| Price to Book | 1.45 x | 1.58 x | 1.54 x | 2.32 x | 1.8 x | 2.13 x |
| Nbr of stocks (in thousands) | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 |
| Reference price 2 | 7.050 | 7.390 | 6.230 | 11.25 | 10.05 | 11.75 |
| Announcement Date | 4/18/19 | 4/20/20 | 4/27/21 | 4/27/22 | 4/28/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,485 | 1,850 | 1,572 | 2,175 | 2,592 | 2,091 |
| EBITDA 1 | 130.1 | 79.06 | -61.51 | 412.8 | 363.8 | 147.4 |
| EBIT 1 | 61.92 | 1.05 | -153.6 | 294.1 | 244 | 22.74 |
| Operating Margin | 4.17% | 0.06% | -9.78% | 13.53% | 9.42% | 1.09% |
| Earnings before Tax (EBT) 1 | 66.59 | -19.7 | -178 | 249.3 | 217.2 | 29.79 |
| Net income 1 | 56.91 | -18.24 | -141.9 | 195.6 | 180.2 | 18.29 |
| Net margin | 3.83% | -0.99% | -9.03% | 8.99% | 6.95% | 0.87% |
| EPS 2 | 0.2371 | -0.0760 | -0.5910 | 0.8150 | 0.7510 | 0.0760 |
| Free Cash Flow 1 | -150.3 | -147.6 | 9.569 | 298.5 | -65.51 | 116.5 |
| FCF margin | -10.13% | -7.98% | 0.61% | 13.73% | -2.53% | 5.57% |
| FCF Conversion (EBITDA) | - | - | - | 72.31% | - | 79.05% |
| FCF Conversion (Net income) | - | - | - | 152.62% | - | 637.17% |
| Dividend per Share 2 | 0.1000 | 0.0500 | - | - | - | - |
| Announcement Date | 4/18/19 | 4/20/20 | 4/27/21 | 4/27/22 | 4/28/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 14.9 | 306 | 481 | 156 | 201 | 155 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.1142 x | 3.876 x | -7.819 x | 0.3774 x | 0.5523 x | 1.053 x |
| Free Cash Flow 1 | -150 | -148 | 9.57 | 299 | -65.5 | 117 |
| ROE (net income / shareholders' equity) | 4.89% | -1.59% | -12.8% | 18.2% | 14% | 1.04% |
| ROA (Net income/ Total Assets) | 2.68% | 0.04% | -5.21% | 9.77% | 7.61% | 0.65% |
| Assets 1 | 2,123 | -46,178 | 2,724 | 2,003 | 2,368 | 2,818 |
| Book Value Per Share 2 | 4.860 | 4.670 | 4.040 | 4.850 | 5.590 | 5.530 |
| Cash Flow per Share 2 | 0.7900 | 0.3100 | 0.4500 | 0.6600 | 0.6400 | 0.6800 |
| Capex 1 | 139 | 304 | 196 | 61.4 | 84.8 | 74.3 |
| Capex / Sales | 9.34% | 16.43% | 12.44% | 2.82% | 3.27% | 3.55% |
| Announcement Date | 4/18/19 | 4/20/20 | 4/27/21 | 4/27/22 | 4/28/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -36.60% | 247M | |
| +5.14% | 103B | |
| -5.63% | 63.04B | |
| +39.52% | 39.06B | |
| +12.91% | 37.58B | |
| +7.41% | 33.24B | |
| +6.85% | 19.22B | |
| +12.86% | 16.83B | |
| +7.73% | 15.03B | |
| +16.93% | 14.96B |
- Stock Market
- Equities
- 002748 Stock
- Financials Jiangxi Selon Industrial Co., Ltd.
