Financials Jin Tong Ling Technology Group Co., Ltd.

Equities

300091

CNE100000QW5

Industrial Machinery & Equipment

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
1.8 CNY +1.12% Intraday chart for Jin Tong Ling Technology Group Co., Ltd. +4.05% -32.58%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,942 5,069 5,143 9,397 5,287 3,976
Enterprise Value (EV) 1 4,682 6,107 6,551 10,198 6,558 5,542
P/E ratio 38.1 x 45.6 x 83.6 x 467 x -16.9 x -7.86 x
Yield 0.24% 0.24% 0.28% 0.06% - -
Capitalization / Revenue 2.03 x 2.7 x 3.58 x 5.35 x 3.37 x 2.74 x
EV / Revenue 2.41 x 3.25 x 4.56 x 5.81 x 4.19 x 3.82 x
EV / EBITDA 20.2 x 14.6 x 27.2 x 55 x -51.4 x -16.9 x
EV / FCF 18.4 x -16.4 x -21.6 x -48.3 x -15.8 x 19.6 x
FCF Yield 5.44% -6.1% -4.63% -2.07% -6.31% 5.09%
Price to Book 1.67 x 1.96 x 2.08 x 2.87 x 2.19 x 1.99 x
Nbr of stocks (in thousands) 1,169,842 1,230,265 1,230,265 1,489,164 1,489,164 1,489,164
Reference price 2 3.370 4.120 4.180 6.310 3.550 2.670
Announcement Date 4/1/19 4/27/20 4/26/21 4/25/22 4/27/23 4/17/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,945 1,880 1,436 1,755 1,567 1,450
EBITDA 1 231.5 418.9 241.1 185.4 -127.5 -327.5
EBIT 1 160.8 169.4 99.69 44.99 -267.4 -424.3
Operating Margin 8.27% 9.01% 6.94% 2.56% -17.07% -29.26%
Earnings before Tax (EBT) 1 110.9 122.9 56.43 1.281 -366.4 -555.6
Net income 1 98.39 111.1 58.65 19.86 -312.7 -505.5
Net margin 5.06% 5.91% 4.08% 1.13% -19.96% -34.86%
EPS 2 0.0884 0.0903 0.0500 0.0135 -0.2100 -0.3395
Free Cash Flow 1 254.9 -372.4 -303.5 -211 -413.9 282.3
FCF margin 13.1% -19.8% -21.13% -12.02% -26.41% 19.46%
FCF Conversion (EBITDA) 110.13% - - - - -
FCF Conversion (Net income) 259.1% - - - - -
Dividend per Share 2 0.008000 0.0100 0.0119 0.004000 - -
Announcement Date 4/1/19 4/27/20 4/26/21 4/25/22 4/27/23 4/17/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 2.383
Net margin -
EPS 2 0.001600
Dividend per Share -
Announcement Date 4/28/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 740 1,038 1,408 801 1,272 1,566
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.196 x 2.478 x 5.839 x 4.323 x -9.974 x -4.782 x
Free Cash Flow 1 255 -372 -303 -211 -414 282
ROE (net income / shareholders' equity) 4.74% 4.33% 2.13% 0.52% -13% -25.1%
ROA (Net income/ Total Assets) 2.13% 1.75% 1.03% 0.44% -2.69% -4.55%
Assets 1 4,619 6,367 5,722 4,532 11,633 11,115
Book Value Per Share 2 2.020 2.100 2.010 2.200 1.620 1.340
Cash Flow per Share 2 0.5000 0.4400 0.3500 0.3500 0.2900 0.1600
Capex 1 55.8 160 98.4 132 156 51.3
Capex / Sales 2.87% 8.52% 6.85% 7.55% 9.94% 3.54%
Announcement Date 4/1/19 4/27/20 4/26/21 4/25/22 4/27/23 4/17/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300091 Stock
  4. Financials Jin Tong Ling Technology Group Co., Ltd.