JILIN ELECTRIC POWER CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.56 CNY | +0.44% |
|
-2.15% | +3.64% |
| Apr. 24 | Jilin Electric Power Issues 200 Million Yuan Ultra-Short-Term Bonds | MT |
| Feb. 01 | Jilin Electric Power Co.,Ltd. Approves Jin Hua as an Independent Director | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,258 | 6,739 | 9,165 | 25,363 | 16,992 | 12,723 | 12,723 | - |
| Enterprise Value (EV) 1 | 5,258 | 6,739 | 9,165 | 25,363 | 16,992 | 12,723 | 12,723 | 12,723 |
| P/E ratio | 49 x | 44.9 x | 19.4 x | 53.5 x | 25.4 x | 10.7 x | 8.6 x | 7.28 x |
| Yield | - | - | - | - | - | 2.41% | - | - |
| Capitalization / Revenue | 0.72 x | 0.8 x | 0.91 x | 1.92 x | 1.14 x | 0.78 x | 0.7 x | 0.64 x |
| EV / Revenue | 0.72 x | 0.8 x | 0.91 x | 1.92 x | 1.14 x | 0.78 x | 0.7 x | 0.64 x |
| EV / EBITDA | - | - | 3.01 x | 6.86 x | 3.58 x | 1.58 x | 1.38 x | 1.22 x |
| EV / FCF | - | - | - | -6,968,287 x | - | - | - | - |
| FCF Yield | - | - | - | -0% | - | - | - | - |
| Price to Book | 0.71 x | 0.91 x | 1.17 x | 2.43 x | 1.52 x | 1.04 x | 0.93 x | 0.82 x |
| Nbr of stocks (in thousands) | 2,146,314 | 2,146,314 | 2,146,314 | 2,790,208 | 2,790,208 | 2,790,208 | 2,790,208 | - |
| Reference price 2 | 2.450 | 3.140 | 4.270 | 9.090 | 6.090 | 4.560 | 4.560 | 4.560 |
| Announcement Date | 3/28/19 | 3/26/20 | 4/12/21 | 3/30/22 | 4/27/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,301 | 8,454 | 10,060 | 13,178 | 14,955 | 16,397 | 18,141 | 19,953 |
| EBITDA 1 | - | - | 3,044 | 3,698 | 4,743 | 8,037 | 9,218 | 10,398 |
| EBIT 1 | - | - | 884.7 | 905.5 | 1,454 | 2,538 | 3,146 | 3,735 |
| Operating Margin | - | - | 8.79% | 6.87% | 9.72% | 15.48% | 17.34% | 18.72% |
| Earnings before Tax (EBT) 1 | 322.6 | 509.3 | 979.8 | 975.5 | 1,424 | 2,553 | 2,731 | 3,740 |
| Net income 1 | 114.6 | 147.7 | 478.1 | 450.4 | 671.7 | 1,198 | 1,481 | 1,756 |
| Net margin | 1.57% | 1.75% | 4.75% | 3.42% | 4.49% | 7.31% | 8.17% | 8.8% |
| EPS 2 | 0.0500 | 0.0700 | 0.2200 | 0.1700 | 0.2400 | 0.4267 | 0.5300 | 0.6267 |
| Free Cash Flow | - | - | - | -3,640 | - | - | - | - |
| FCF margin | - | - | - | -27.62% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.1100 | - | - |
| Announcement Date | 3/28/19 | 3/26/20 | 4/12/21 | 3/30/22 | 4/27/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 |
|---|---|---|---|
| Net sales | - | - | - |
| EBITDA | - | - | - |
| EBIT | - | - | - |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | -268,679 | -226.4 | 415 |
| Net margin | - | - | - |
| EPS | -0.009600 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 10/25/21 | 3/30/22 | 4/27/22 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | -3,640 | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.56% | 2.01% | 6.31% | 4.93% | 6.2% | 9.71% | 10.7% | 11.3% |
| ROA (Net income/ Total Assets) | 0.31% | 0.36% | 0.97% | 0.73% | - | 1.5% | 1.7% | 1.9% |
| Assets 1 | 37,454 | 41,014 | 49,439 | 61,418 | - | 79,881 | 87,139 | 92,430 |
| Book Value Per Share 2 | 3.440 | 3.450 | 3.640 | 3.750 | 4.000 | 4.400 | 4.930 | 5.560 |
| Cash Flow per Share 2 | - | - | 1.550 | 1.300 | 2.630 | 1.820 | 3.390 | 3.180 |
| Capex 1 | 4,365 | 3,816 | 10,563 | 7,077 | 6,691 | 8,650 | 9,533 | 9,720 |
| Capex / Sales | 59.79% | 45.14% | 105% | 53.7% | 44.74% | 52.75% | 52.55% | 48.71% |
| Announcement Date | 3/28/19 | 3/26/20 | 4/12/21 | 3/30/22 | 4/27/23 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
4.56
CNY
Average target price
6.44
CNY
Spread / Average Target
+41.23%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.64% | 1.76B | |
| +8.64% | 136B | |
| +4.41% | 80.06B | |
| -2.19% | 77.98B | |
| +0.69% | 75.38B | |
| -8.92% | 66.47B | |
| +61.15% | 59.36B | |
| +4.97% | 44.9B | |
| +7.34% | 42.26B | |
| 0.00% | 41.65B |
- Stock Market
- Equities
- 000875 Stock
- Financials Jilin Electric Power Co.,Ltd.
