JINLEI TECHNOLOGY CO., LTD. Financials Jinlei Technology Co., Ltd.
Equities
300443
CNE100001Z66
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.46 CNY | -0.46% |
|
-9.95% | -36.72% |
| Apr. 24 | Jinlei Technology Co., Ltd. Proposes Final Dividend For 2023 | CI |
| Apr. 23 | Jinlei Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,709 | 15,119 | 10,543 | 8,979 | 5,682 | - |
| Enterprise Value (EV) 1 | 8,709 | 14,561 | 11,033 | 7,595 | 7,454 | 7,530 |
| P/E ratio | 15.4 x | 30.4 x | 29.9 x | 19.7 x | 8.08 x | 6.25 x |
| Yield | - | - | - | 0.94% | 1.72% | 1.58% |
| Capitalization / Revenue | - | 9.16 x | 5.82 x | 4.61 x | 2.15 x | 1.33 x |
| EV / Revenue | - | 8.82 x | 6.09 x | 3.9 x | 2.82 x | 1.76 x |
| EV / EBITDA | - | 22 x | 22.5 x | 12.8 x | 10.1 x | 5.87 x |
| EV / FCF | - | - | - | -35.7 x | -20.9 x | 19.4 x |
| FCF Yield | - | - | - | -2.8% | -4.79% | 5.17% |
| Price to Book | - | 4.65 x | 2.92 x | 1.47 x | 0.87 x | 0.73 x |
| Nbr of stocks (in thousands) | 261,753 | 261,753 | 261,753 | 325,454 | 325,454 | - |
| Reference price 2 | 33.27 | 57.76 | 40.28 | 27.59 | 17.46 | 17.46 |
| Announcement Date | 2/7/21 | 2/25/22 | 2/28/23 | 4/23/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,651 | 1,812 | 1,946 | 2,645 | 4,282 |
| EBITDA 1 | - | 660.8 | 489.8 | 594.9 | 738 | 1,283 |
| EBIT 1 | - | 573 | 379.3 | 457.3 | 851.7 | 1,039 |
| Operating Margin | - | 34.71% | 20.94% | 23.5% | 32.2% | 24.26% |
| Earnings before Tax (EBT) 1 | - | 574.4 | 379 | 458.6 | 790.3 | 1,021 |
| Net income 1 | 522.2 | 496.4 | 352.4 | 411.8 | 702.2 | 906.2 |
| Net margin | - | 30.07% | 19.45% | 21.16% | 26.55% | 21.16% |
| EPS 2 | 2.160 | 1.900 | 1.346 | 1.403 | 2.162 | 2.792 |
| Free Cash Flow 1 | - | - | - | -212.7 | -357 | 389 |
| FCF margin | - | - | - | -10.93% | -13.5% | 9.08% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 30.32% |
| FCF Conversion (Net income) | - | - | - | - | - | 42.93% |
| Dividend per Share 2 | - | - | - | 0.2600 | 0.3000 | 0.2750 |
| Announcement Date | 2/7/21 | 2/25/22 | 2/28/23 | 4/23/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | 437.2 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | 115.3 | - | - | - |
| Operating Margin | - | - | - | - | 26.37% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | 116.2 | - | - | - |
| Net income | - | - | - | - | 100.2 | - | - | - |
| Net margin | - | - | - | - | 22.91% | - | - | - |
| EPS 1 | 0.1760 | 0.2700 | 0.4500 | 0.4500 | 0.3826 | 0.3841 | 0.3900 | 0.2400 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 4/28/22 | 8/25/22 | 10/26/22 | 2/28/23 | 4/11/23 | 8/28/23 | 10/29/23 | 4/23/24 |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 490 | - | 1,772 | 1,847 |
| Net Cash position 1 | - | 558 | - | 1,385 | - | - |
| Leverage (Debt/EBITDA) | - | - | 1 x | - | 2.401 x | 1.44 x |
| Free Cash Flow 1 | - | - | - | -213 | -357 | 389 |
| ROE (net income / shareholders' equity) | - | 16.1% | 10.3% | 8.45% | 11.1% | 12.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | 6.7% | 9.65% |
| Assets 1 | - | - | - | - | 10,481 | 9,390 |
| Book Value Per Share 2 | - | 12.40 | 13.80 | 18.80 | 20.00 | 23.80 |
| Cash Flow per Share 2 | - | - | -0.5600 | 1.210 | 1.570 | 1.650 |
| Capex 1 | - | - | 1,026 | 605 | 254 | 485 |
| Capex / Sales | - | - | 56.64% | 31.1% | 9.6% | 11.32% |
| Announcement Date | 2/7/21 | 2/25/22 | 2/28/23 | 4/23/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
17.46
CNY
Average target price
38.35
CNY
Spread / Average Target
+119.63%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -36.72% | 784M | |
| -13.49% | 26.45B | |
| -1.50% | 4.68B | |
| -7.12% | 3.85B | |
| +26.26% | 2.5B | |
| -18.97% | 2.33B | |
| -27.69% | 1.69B | |
| +46.53% | 1.59B | |
| -28.77% | 1.5B | |
| -25.66% | 1.32B |
- Stock Market
- Equities
- 300443 Stock
- Financials Jinlei Technology Co., Ltd.
