NINGBO JIANAN ELECTRONICS CO.,LTD Financials Ningbo Jianan Electronics Co.,Ltd
Equities
300880
CNE1000047R5
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.09 CNY | +1.46% |
|
+16.46% | +0.85% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 4,909 | 3,953 | 2,779 | 3,848 |
| Enterprise Value (EV) 1 | 4,407 | 3,568 | 2,314 | 3,259 |
| P/E ratio | 51.8 x | 37.3 x | 20 x | 25.2 x |
| Yield | 0.54% | 1.21% | 3.46% | 1.51% |
| Capitalization / Revenue | 9.67 x | 5.91 x | 3.45 x | 4.23 x |
| EV / Revenue | 8.68 x | 5.33 x | 2.88 x | 3.58 x |
| EV / EBITDA | 57.5 x | 31.6 x | 14.4 x | 18.3 x |
| EV / FCF | -120 x | -30.1 x | 28.3 x | 22.9 x |
| FCF Yield | -0.84% | -3.32% | 3.54% | 4.36% |
| Price to Book | 7.63 x | 5.46 x | 3.3 x | 4.19 x |
| Nbr of stocks (in thousands) | 192,039 | 192,039 | 192,038 | 193,196 |
| Reference price 2 | 25.56 | 20.58 | 14.47 | 19.92 |
| Announcement Date | 4/22/21 | 4/26/22 | 4/24/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 436.1 | 494.9 | 507.8 | 669 | 804.3 | 909.9 |
| EBITDA 1 | 65.94 | 83.41 | 76.58 | 112.8 | 161 | 178 |
| EBIT 1 | 62.12 | 79.58 | 72.56 | 108.6 | 151.6 | 156.5 |
| Operating Margin | 14.24% | 16.08% | 14.29% | 16.23% | 18.85% | 17.2% |
| Earnings before Tax (EBT) 1 | 64.68 | 85.6 | 91.04 | 121.8 | 163.4 | 177.4 |
| Net income 1 | 55.91 | 74.15 | 78.93 | 106.1 | 139.7 | 153.9 |
| Net margin | 12.82% | 14.98% | 15.54% | 15.86% | 17.37% | 16.91% |
| EPS 2 | 0.3889 | 0.5139 | 0.4932 | 0.5523 | 0.7250 | 0.7901 |
| Free Cash Flow 1 | 60.26 | 55.98 | -36.85 | -118.5 | 81.81 | 142.1 |
| FCF margin | 13.82% | 11.31% | -7.26% | -17.71% | 10.17% | 15.61% |
| FCF Conversion (EBITDA) | 91.39% | 67.12% | - | - | 50.83% | 79.83% |
| FCF Conversion (Net income) | 107.78% | 75.5% | - | - | 58.55% | 92.33% |
| Dividend per Share | - | - | 0.1389 | 0.2500 | 0.5000 | 0.3000 |
| Announcement Date | 5/31/19 | 8/12/20 | 4/22/21 | 4/26/22 | 4/24/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 156 | 237 | 502 | 385 | 465 | 589 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 60.3 | 56 | -36.9 | -118 | 81.8 | 142 |
| ROE (net income / shareholders' equity) | 29.6% | 29.9% | 17% | 15.5% | 17.8% | 17.4% |
| ROA (Net income/ Total Assets) | 8.63% | 8.68% | 5.6% | 6.69% | 8.52% | 7.86% |
| Assets 1 | 647.7 | 854.6 | 1,410 | 1,586 | 1,640 | 1,958 |
| Book Value Per Share 2 | 1.480 | 1.980 | 3.350 | 3.770 | 4.390 | 4.750 |
| Cash Flow per Share 2 | 1.090 | 1.650 | 1.480 | 1.190 | 2.060 | 2.780 |
| Capex 1 | 2.85 | 5.88 | 44.8 | 78 | 104 | 29.2 |
| Capex / Sales | 0.65% | 1.19% | 8.83% | 11.67% | 12.93% | 3.21% |
| Announcement Date | 5/31/19 | 8/12/20 | 4/22/21 | 4/26/22 | 4/24/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.85% | 539M | |
| +72.98% | 6.92B | |
| -4.50% | 3.39B | |
| +18.31% | 3.3B | |
| -7.33% | 2.21B | |
| -17.11% | 2.13B | |
| +7.36% | 1.94B | |
| +17.57% | 1.13B | |
| -22.70% | 1.09B | |
| +96.94% | 984M |
- Stock Market
- Equities
- 300880 Stock
- Financials Ningbo Jianan Electronics Co.,Ltd