Valuation Jonhon Optronic Technology Co., Ltd.
Equities
002179
CNE1000007T5
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.82 CNY | +1.02% |
|
-3.31% | +3.89% |
| 06:03pm | ROI-Asian defence firms may be surprise winners of rising geopolitical tensions: Raychaudhuri | RE |
| Jan. 20 | Jonhon Optronic Names Chairman; Shares Drop 3% | MT |
Company Valuation: Jonhon Optronic Technology Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 86,165 | 110,581 | 94,183 | 82,661 | 83,282 | 77,975 | 77,975 | - |
| Change | - | 28.34% | -14.83% | -12.23% | 0.75% | -6.37% | 0% | - |
| Enterprise Value (EV) 1 | 82,847 | 103,310 | 85,413 | 74,013 | 75,307 | 70,102 | 70,016 | 69,761 |
| Change | - | 24.7% | -17.32% | -13.35% | 1.75% | -6.91% | -0.12% | -0.36% |
| P/E ratio | 58.2x | 54.2x | 33.3x | 24.3x | 24.9x | 24.8x | 19.4x | 16.4x |
| PBR | 8.85x | 7.65x | 5.42x | 4.03x | 3.53x | 3.11x | 2.75x | 2.46x |
| PEG | - | 1.4x | 1.1x | 1.2x | -14.29x | -4.04x | 0.7x | 0.9x |
| Capitalization / Revenue | 8.36x | 8.57x | 5.95x | 4.12x | 4.03x | 3.32x | 2.82x | 2.44x |
| EV / Revenue | 8.04x | 8.01x | 5.39x | 3.69x | 3.64x | 2.98x | 2.54x | 2.18x |
| EV / EBITDA | 44.2x | 41.4x | 25.6x | 18.1x | 17.6x | 18.2x | 14.1x | 12x |
| EV / EBIT | 49.8x | 46x | 28.4x | 20.1x | 20.2x | 22.1x | 16.1x | 13.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.2198 | 0.3022 | 0.4231 | 0.6 | 0.8 | 0.8463 | 0.999 | 1.147 |
| Rate of return | 0.51% | 0.55% | 0.95% | 1.54% | 2.04% | 2.3% | 2.71% | 3.11% |
| EPS 2 | 0.7393 | 1.02 | 1.333 | 1.607 | 1.579 | 1.482 | 1.901 | 2.242 |
| Distribution rate | 29.7% | 29.6% | 31.7% | 37.3% | 50.7% | 57.1% | 52.6% | 51.1% |
| Net sales 1 | 10,305 | 12,900 | 15,839 | 20,074 | 20,686 | 23,497 | 27,614 | 31,961 |
| EBITDA 1 | 1,874 | 2,496 | 3,340 | 4,089 | 4,283 | 3,855 | 4,955 | 5,810 |
| EBIT 1 | 1,662 | 2,246 | 3,009 | 3,686 | 3,729 | 3,165 | 4,346 | 5,149 |
| Net income 1 | 1,439 | 1,991 | 2,724 | 3,339 | 3,354 | 3,143 | 4,028 | 4,749 |
| Net Debt 1 | -3,318 | -7,271 | -8,770 | -8,648 | -7,974 | -7,872 | -7,959 | -8,214 |
| Reference price 2 | 43.02 | 55.25 | 44.43 | 39.00 | 39.30 | 36.82 | 36.82 | 36.82 |
| Nbr of stocks (in thousands) | 2,003,071 | 2,001,363 | 2,119,774 | 2,119,507 | 2,119,122 | 2,117,732 | 2,117,732 | - |
| Announcement Date | 2/25/21 | 1/26/22 | 2/2/23 | 2/1/24 | 1/22/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.43x | 3.05x | 18.2x | 2.07% | 11.08B | |
| 46.18x | 8.47x | 28.28x | 0.48% | 189B | |
| 14.99x | 0.34x | 8.01x | 3.31% | 96.7B | |
| 22.57x | 3.71x | 13.9x | 1.25% | 67.81B | |
| 24.12x | 1.33x | 14.98x | 0.44% | 59.7B | |
| 41.79x | 15.6x | 35.72x | 0.28% | 56.35B | |
| 25.51x | 3.08x | 11.41x | 1.83% | 37.99B | |
| 47.68x | 2.95x | 34.36x | -.--% | 35.68B | |
| 53.24x | 5.36x | 22.2x | 0.03% | 34.39B | |
| 40.55x | 2.22x | 19.2x | 1.27% | 28.07B | |
| Average | 34.21x | 4.61x | 20.63x | 1.1% | 61.7B | |
| Weighted average by Cap. | 34.74x | 5.43x | 21.30x | 1.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 002179 Stock
- Valuation Jonhon Optronic Technology Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
