Financials Jiangyin Jianghua Microelectronics Materials Co., Ltd

Equities

603078

CNE100002Y17

Specialty Chemicals

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
12.23 CNY +2.34% Intraday chart for Jiangyin Jianghua Microelectronics Materials Co., Ltd +7.19% -23.66%

Valuation

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Capitalization 1 3,732 5,209 6,084 6,178 4,716 - -
Enterprise Value (EV) 1 3,732 5,209 6,084 6,178 4,716 4,716 4,716
P/E ratio - 92.2 x 50.1 x 58.7 x 29.8 x 20.8 x 17.6 x
Yield 0.29% 0.34% - 0.53% 5.56% 13.2% -
Capitalization / Revenue 7.61 x 6.58 x - 6 x 3.79 x 2.78 x 2.5 x
EV / Revenue 7.61 x 6.58 x - 6 x 3.79 x 2.78 x 2.5 x
EV / EBITDA - - - 31.4 x 17.7 x 13.4 x 11.2 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 4.72 x 4.51 x - 3.78 x 2.74 x 2.46 x -
Nbr of stocks (in thousands) 311,886 331,193 385,638 385,637 385,637 - -
Reference price 2 11.97 15.73 15.78 16.02 12.23 12.23 12.23
Announcement Date 3/11/20 3/14/22 3/12/23 3/15/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 490.4 - 792.1 - 1,030 1,246 1,696 1,888
EBITDA 1 - - - - 196.5 267 351 420
EBIT 1 35.64 - 64.44 - 83.6 113 226.5 204
Operating Margin 7.27% - 8.13% - 8.12% 9.07% 13.35% 10.8%
Earnings before Tax (EBT) 1 - - 61.58 - 82.16 111 228.5 202
Net income 1 - 58.19 56.51 105.8 105.3 159.2 225.7 267
Net margin - - 7.13% - 10.22% 12.78% 13.31% 14.14%
EPS 2 - - 0.1706 0.3151 0.2729 0.4100 0.5867 0.6950
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.0350 - 0.0532 - 0.0850 0.6800 1.610 -
Announcement Date 3/11/20 3/29/21 3/14/22 3/12/23 3/15/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 4.43% 6.97% 4.99% 9.68% 6.27% 8.69% 11.6% 12.3%
ROA (Net income/ Total Assets) 2.93% - 2.67% - - 4.2% 7% 7.6%
Assets 1 - - 2,118 - - 3,791 3,225 3,513
Book Value Per Share 2 2.530 - 3.490 - 4.240 4.470 4.980 -
Cash Flow per Share 2 0.1400 - -0.1500 - 0.3800 0.7200 0.9100 -
Capex 1 199 - 230 - 98.6 100 225 200
Capex / Sales 40.57% - 28.97% - 9.57% 8.03% 13.26% 10.59%
Announcement Date 3/11/20 3/29/21 3/14/22 3/12/23 3/15/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
12.23 CNY
Average target price
18 CNY
Spread / Average Target
+47.18%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603078 Stock
  4. Financials Jiangyin Jianghua Microelectronics Materials Co., Ltd