Financials Jingjin Equipment Inc.

Equities

603279

CNE100003M36

Industrial Machinery & Equipment

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
23.25 CNY -0.51% Intraday chart for Jingjin Equipment Inc. +2.24% +5.16%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,568 18,776 16,668 12,570 13,218 - -
Enterprise Value (EV) 1 7,568 18,776 16,668 12,570 13,218 13,218 13,218
P/E ratio 14.2 x 28.6 x 19.8 x 12.4 x 12 x 9.78 x 9.38 x
Yield - - - - 5.08% 6.09% 6.49%
Capitalization / Revenue 2.27 x 4.04 x 2.93 x 2.01 x 1.92 x 1.57 x 1.59 x
EV / Revenue 2.27 x 4.04 x 2.93 x 2.01 x 1.92 x 1.57 x 1.59 x
EV / EBITDA 10.2 x 21.1 x 14.1 x 8.65 x 8.23 x 7.16 x 6.43 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 2.55 x 5.67 x 4.23 x 2.81 x 2.65 x 2.38 x 2.13 x
Nbr of stocks (in thousands) 576,435 566,764 565,400 568,513 568,513 - -
Reference price 2 13.13 33.13 29.48 22.11 23.25 23.25 23.25
Announcement Date 4/12/21 4/7/22 4/26/23 4/24/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,329 4,651 5,682 6,249 6,898 8,404 8,311
EBITDA 1 743.4 888.4 1,185 1,452 1,607 1,845 2,056
EBIT 1 644.3 783.2 1,054 1,280 1,415 1,661 1,810
Operating Margin 19.35% 16.84% 18.55% 20.48% 20.51% 19.77% 21.78%
Earnings before Tax (EBT) 1 652.4 800.7 1,058 1,297 1,422 1,668 1,817
Net income 1 514.7 647 833.9 1,008 1,121 1,370 1,432
Net margin 15.46% 13.91% 14.68% 16.13% 16.25% 16.31% 17.23%
EPS 2 0.9214 1.157 1.490 1.780 1.940 2.377 2.480
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - 1.180 1.415 1.510
Announcement Date 4/12/21 4/7/22 4/26/23 4/24/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 1,601 1,507 2,081 2,145 2,183
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) - - - - - -
Net income 260.4 - - - - -
Net margin - - - - - -
EPS 2 0.4600 0.4800 0.4000 0.5200 0.5700 0.6200
Dividend per Share - - - - - -
Announcement Date 10/27/23 4/24/24 4/24/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 18.2% 20.6% 22.8% 23.5% 22.2% 24.6% 22.7%
ROA (Net income/ Total Assets) - - 12% - 11.3% 13.5% 12%
Assets 1 - - 6,964 - 9,912 10,176 11,913
Book Value Per Share 2 5.160 5.840 6.960 7.880 8.760 9.750 10.90
Cash Flow per Share 2 1.060 1.000 1.770 0.4600 2.430 1.940 2.850
Capex 1 - 195 299 107 503 337 541
Capex / Sales - 4.18% 5.25% 1.71% 7.29% 4.01% 6.51%
Announcement Date 4/12/21 4/7/22 4/26/23 4/24/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
23.25 CNY
Average target price
33 CNY
Spread / Average Target
+41.94%
Consensus
  1. Stock Market
  2. Equities
  3. 603279 Stock
  4. Financials Jingjin Equipment Inc.