SHANGHAI JIN JIANG ONLINE NETWORK SERVICE CO., LTD. Financials Shanghai Jin Jiang Online Network Service Co., Ltd.
Equities
600650
CNE0000004M9
Air Freight & Logistics
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.61 CNY | +0.53% |
|
+4.39% | -20.48% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,754 | 4,943 | 4,226 | 4,362 | 5,017 | 4,240 |
| Enterprise Value (EV) 1 | 3,733 | 3,739 | 2,904 | 3,375 | 3,099 | 2,648 |
| P/E ratio | 19.5 x | 20.9 x | 20.6 x | 40.5 x | 11.5 x | 34.9 x |
| Yield | 2.65% | 2.46% | 1.46% | 0.75% | 2.67% | 0.87% |
| Capitalization / Revenue | 1.95 x | 1.94 x | 1.59 x | 1.61 x | 2.4 x | 2.2 x |
| EV / Revenue | 1.53 x | 1.47 x | 1.09 x | 1.24 x | 1.48 x | 1.37 x |
| EV / EBITDA | 17.4 x | 12 x | 39.1 x | 19.6 x | -55.8 x | 13 x |
| EV / FCF | 173 x | 49.7 x | -14.7 x | -15.7 x | 10.2 x | -7.61 x |
| FCF Yield | 0.58% | 2.01% | -6.79% | -6.38% | 9.78% | -13.1% |
| Price to Book | 1.61 x | 1.6 x | 1.4 x | 1.49 x | 1.55 x | 1.35 x |
| Nbr of stocks (in thousands) | 551,610 | 551,610 | 551,610 | 551,610 | 551,610 | 551,610 |
| Reference price 2 | 9.450 | 10.15 | 9.020 | 9.590 | 10.85 | 9.570 |
| Announcement Date | 3/29/19 | 3/26/20 | 3/26/21 | 3/25/22 | 4/10/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,435 | 2,542 | 2,662 | 2,715 | 2,088 | 1,928 |
| EBITDA 1 | 214.6 | 312.7 | 74.31 | 171.8 | -55.58 | 204.3 |
| EBIT 1 | -15.44 | 92.14 | -138.6 | -22.18 | -258 | -4.78 |
| Operating Margin | -0.63% | 3.63% | -5.21% | -0.82% | -12.35% | -0.25% |
| Earnings before Tax (EBT) 1 | 350.8 | 366.4 | 363.6 | 180 | 711.6 | 178 |
| Net income 1 | 267.1 | 267.8 | 241.5 | 130.5 | 522.6 | 150.9 |
| Net margin | 10.97% | 10.54% | 9.07% | 4.81% | 25.03% | 7.83% |
| EPS 2 | 0.4840 | 0.4850 | 0.4380 | 0.2370 | 0.9470 | 0.2740 |
| Free Cash Flow 1 | 21.62 | 75.22 | -197.2 | -215.5 | 303.1 | -348 |
| FCF margin | 0.89% | 2.96% | -7.41% | -7.94% | 14.52% | -18.05% |
| FCF Conversion (EBITDA) | 10.07% | 24.06% | - | - | - | - |
| FCF Conversion (Net income) | 8.1% | 28.09% | - | - | 58% | - |
| Dividend per Share 2 | 0.2500 | 0.2500 | 0.1320 | 0.0720 | 0.2900 | 0.0830 |
| Announcement Date | 3/29/19 | 3/26/20 | 3/26/21 | 3/25/22 | 4/10/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,021 | 1,204 | 1,322 | 987 | 1,918 | 1,592 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 21.6 | 75.2 | -197 | -215 | 303 | -348 |
| ROE (net income / shareholders' equity) | 8.83% | 8.36% | 6.77% | 3.72% | 12.7% | 4.04% |
| ROA (Net income/ Total Assets) | -0.21% | 1.22% | -1.72% | -0.27% | -3.07% | -0.06% |
| Assets 1 | -125,337 | 21,866 | -14,024 | -48,785 | -17,024 | -263,429 |
| Book Value Per Share 2 | 5.880 | 6.360 | 6.430 | 6.450 | 6.990 | 7.080 |
| Cash Flow per Share 2 | 1.680 | 2.130 | 2.390 | 1.980 | 3.540 | 2.880 |
| Capex 1 | 183 | 171 | 247 | 271 | 208 | 297 |
| Capex / Sales | 7.53% | 6.72% | 9.27% | 9.98% | 9.96% | 15.39% |
| Announcement Date | 3/29/19 | 3/26/20 | 3/26/21 | 3/25/22 | 4/10/23 | 3/28/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.48% | 481M | |
| -6.13% | 126B | |
| +5.09% | 65.42B | |
| -10.93% | 16.08B | |
| +22.81% | 8.2B | |
| -10.03% | 7.24B | |
| -59.73% | 7.17B | |
| -17.41% | 6.03B | |
| +30.89% | 5.68B | |
| -20.63% | 4.51B |
- Stock Market
- Equities
- 600650 Stock
- Financials Shanghai Jin Jiang Online Network Service Co., Ltd.
