SUZHOU JIN HONG SHUN AUTO PARTS CO., LTD. Financials Suzhou Jin Hong Shun Auto Parts Co., Ltd.
Equities
603922
CNE100002V51
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.3 CNY | -1.15% |
|
+3.66% | +7.12% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,011 | 1,971 | 1,763 | 2,721 | 2,711 | 3,382 |
| Enterprise Value (EV) 1 | 1,987 | 1,876 | 1,547 | 2,351 | 2,194 | 2,770 |
| P/E ratio | 35.7 x | -22 x | 230 x | 142 x | -235 x | 528 x |
| Yield | 0.86% | - | 0.15% | 0.24% | - | - |
| Capitalization / Revenue | 1.88 x | 2.57 x | 3.75 x | 5.28 x | 5.25 x | 7.16 x |
| EV / Revenue | 1.86 x | 2.44 x | 3.29 x | 4.56 x | 4.25 x | 5.87 x |
| EV / EBITDA | 17.1 x | -119 x | 38.1 x | 88.7 x | 385 x | -1,942 x |
| EV / FCF | -29.3 x | 13.9 x | 32 x | 21.9 x | 15.1 x | 52.3 x |
| FCF Yield | -3.41% | 7.18% | 3.12% | 4.57% | 6.62% | 1.91% |
| Price to Book | 1.77 x | 1.91 x | 1.7 x | 2.58 x | 2.61 x | 2.66 x |
| Nbr of stocks (in thousands) | 128,000 | 128,000 | 128,000 | 128,000 | 128,000 | 128,000 |
| Reference price 2 | 15.71 | 15.40 | 13.77 | 21.26 | 21.18 | 26.42 |
| Announcement Date | 4/26/19 | 4/29/20 | 4/29/21 | 4/27/22 | 4/28/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,070 | 768.3 | 469.6 | 515.1 | 516.3 | 472.1 |
| EBITDA 1 | 116 | -15.77 | 40.59 | 26.51 | 5.699 | -1.426 |
| EBIT 1 | 64.2 | -66.71 | -15.54 | -19.9 | -31.81 | -34.21 |
| Operating Margin | 6% | -8.68% | -3.31% | -3.86% | -6.16% | -7.25% |
| Earnings before Tax (EBT) 1 | 63.51 | -99.18 | 6.837 | 24.51 | -12.22 | 2.865 |
| Net income 1 | 56.24 | -89.14 | 7.575 | 19.15 | -11.93 | 6.14 |
| Net margin | 5.26% | -11.6% | 1.61% | 3.72% | -2.31% | 1.3% |
| EPS 2 | 0.4400 | -0.7000 | 0.0600 | 0.1500 | -0.0900 | 0.0500 |
| Free Cash Flow 1 | -67.69 | 134.7 | 48.27 | 107.4 | 145.3 | 52.96 |
| FCF margin | -6.33% | 17.53% | 10.28% | 20.85% | 28.14% | 11.22% |
| FCF Conversion (EBITDA) | - | - | 118.91% | 405.22% | 2,549.2% | - |
| FCF Conversion (Net income) | - | - | 637.28% | 561.09% | - | 862.52% |
| Dividend per Share 2 | 0.1350 | - | 0.0200 | 0.0500 | - | - |
| Announcement Date | 4/26/19 | 4/29/20 | 4/29/21 | 4/27/22 | 4/28/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 24.3 | 94.7 | 215 | 371 | 517 | 612 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -67.7 | 135 | 48.3 | 107 | 145 | 53 |
| ROE (net income / shareholders' equity) | 5% | -8.22% | 0.73% | 1.83% | -1.14% | 0.59% |
| ROA (Net income/ Total Assets) | 2.39% | -2.75% | -0.74% | -1.01% | -1.58% | -1.52% |
| Assets 1 | 2,352 | 3,242 | -1,018 | -1,904 | 754.2 | -405 |
| Book Value Per Share 2 | 8.890 | 8.060 | 8.120 | 8.250 | 8.100 | 9.940 |
| Cash Flow per Share 2 | 1.150 | 1.640 | 1.530 | 2.900 | 4.100 | 6.030 |
| Capex 1 | 89.7 | 59 | 15.2 | 6.92 | 10.1 | 35.8 |
| Capex / Sales | 8.38% | 7.68% | 3.24% | 1.34% | 1.95% | 7.59% |
| Announcement Date | 4/26/19 | 4/29/20 | 4/29/21 | 4/27/22 | 4/28/23 | 4/26/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.12% | 501M | |
| +6.84% | 2.97B | |
| +0.03% | 2.88B | |
| -6.46% | 2.2B | |
| +24.76% | 1.77B | |
| +4.60% | 1.76B | |
| -5.00% | 1.77B | |
| -7.33% | 909M | |
| +19.34% | 887M | |
| +25.25% | 606M |
- Stock Market
- Equities
- 603922 Stock
- Financials Suzhou Jin Hong Shun Auto Parts Co., Ltd.
