JOLYWOOD (SUZHOU) SUNWATT CO., LTD. Financials Jolywood (Suzhou) Sunwatt Co., Ltd.
Equities
300393
CNE1000021Q2
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.42 CNY | -3.26% |
|
-6.78% | -28.24% |
| Apr. 25 | Jolywood Sunwatt Co., Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
| Apr. 24 | Jolywood Sunwatt Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,126 | 9,984 | 20,747 | 16,148 | 11,267 | 8,085 | - |
| Enterprise Value (EV) 1 | 5,126 | 9,984 | 20,747 | 16,148 | 11,267 | 8,085 | 8,085 |
| P/E ratio | 21.6 x | 99.9 x | -65.7 x | 40.1 x | 21.5 x | 5.54 x | 3.95 x |
| Yield | - | - | - | 0.27% | 1.33% | 1.75% | 2.56% |
| Capitalization / Revenue | - | 1.96 x | - | 1.69 x | 0.92 x | 0.41 x | 0.28 x |
| EV / Revenue | - | 1.96 x | - | 1.69 x | 0.92 x | 0.41 x | 0.28 x |
| EV / EBITDA | - | - | - | 17,327,133 x | - | - | - |
| EV / FCF | - | - | - | -8.25 x | -20.7 x | -7.21 x | 25.2 x |
| FCF Yield | - | - | - | -12.1% | -4.84% | -13.9% | 3.97% |
| Price to Book | - | 2.76 x | - | 4.16 x | 2.55 x | 1.2 x | 0.95 x |
| Nbr of stocks (in thousands) | 891,419 | 1,076,067 | 1,089,627 | 1,089,627 | 1,089,627 | 1,089,627 | - |
| Reference price 2 | 5.750 | 9.279 | 19.04 | 14.82 | 10.34 | 7.420 | 7.420 |
| Announcement Date | 3/6/20 | 4/25/21 | 4/25/22 | 4/25/23 | 4/24/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 5,085 | - | 9,577 | 12,259 | 19,949 | 28,487 |
| EBITDA | - | - | - | 932 | - | - | - |
| EBIT 1 | - | 211.2 | - | 642.3 | 772.2 | 1,623 | 2,274 |
| Operating Margin | - | 4.15% | - | 6.71% | 6.3% | 8.14% | 7.98% |
| Earnings before Tax (EBT) 1 | - | 211.4 | - | 635.5 | 770.6 | 1,623 | 2,274 |
| Net income 1 | 242.5 | 96.66 | -313.4 | 401.4 | 526.5 | 1,461 | 2,047 |
| Net margin | - | 1.9% | - | 4.19% | 4.3% | 7.32% | 7.19% |
| EPS 2 | 0.2659 | 0.0929 | -0.2900 | 0.3700 | 0.4800 | 1.340 | 1.880 |
| Free Cash Flow 1 | - | - | - | -1,957 | -545.3 | -1,121 | 321 |
| FCF margin | - | - | - | -20.44% | -4.45% | -5.62% | 1.13% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | 15.68% |
| Dividend per Share 2 | - | - | - | 0.0400 | 0.1380 | 0.1300 | 0.1900 |
| Announcement Date | 3/6/20 | 4/25/21 | 4/25/22 | 4/25/23 | 4/24/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -1,957 | -545 | -1,121 | 321 |
| ROE (net income / shareholders' equity) | - | 2.82% | - | 11.1% | 12.7% | 23% | 25% |
| ROA (Net income/ Total Assets) | - | 1.06% | - | - | - | - | - |
| Assets 1 | - | 9,153 | - | - | - | - | - |
| Book Value Per Share 2 | - | 3.360 | - | 3.570 | 4.050 | 6.180 | 7.820 |
| Cash Flow per Share | - | -0.1700 | - | -1.070 | - | - | - |
| Capex 1 | - | - | - | 796 | 1,791 | 2,618 | 1,442 |
| Capex / Sales | - | - | - | 8.32% | 14.61% | 13.12% | 5.06% |
| Announcement Date | 3/6/20 | 4/25/21 | 4/25/22 | 4/25/23 | 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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
7.42
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.24% | 1.15B | |
| +21.83% | 73.35B | |
| +49.28% | 67.42B | |
| -3.79% | 34.57B | |
| -15.24% | 29.58B | |
| -7.88% | 14.46B | |
| -11.85% | 9.86B | |
| +8.41% | 9.79B | |
| +76.30% | 8.89B | |
| +75.39% | 8.56B |
- Stock Market
- Equities
- 300393 Stock
- Financials Jolywood (Suzhou) Sunwatt Co., Ltd.
