WUHAN JINGCE ELECTRONIC GROUP CO.,LTD Financials Wuhan Jingce Electronic Group Co.,Ltd
Equities
300567
CNE100002DN8
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 62.31 CNY | -0.46% |
|
+9.72% | -28.89% |
| Apr. 22 | Wuhan Jingce Electronic Group Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 05 | Jingce Electronic's Subsidiary Gets Business License | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,458 | 13,553 | 20,146 | 13,674 | 24,113 | 17,079 | - | - |
| Enterprise Value (EV) 1 | 14,037 | 13,786 | 19,906 | 14,618 | 25,254 | 17,782 | 16,531 | 17,079 |
| P/E ratio | 51.3 x | 56.6 x | 95.3 x | 48.7 x | 159 x | 72.5 x | 32 x | 40.8 x |
| Yield | 0.55% | 0.55% | 0.41% | 0.6% | 0.23% | 0.37% | 1% | - |
| Capitalization / Revenue | 6.9 x | 6.53 x | 8.36 x | 5.01 x | 9.93 x | 5.91 x | 3.79 x | 4.07 x |
| EV / Revenue | 7.2 x | 6.64 x | 8.26 x | 5.35 x | 10.4 x | 6.15 x | 3.67 x | 4.07 x |
| EV / EBITDA | 37.4 x | 38.1 x | 68.2 x | 41.3 x | 92.6 x | 28.2 x | 18.9 x | 17.3 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 9.29 x | 7.99 x | 6.18 x | 4.4 x | 7.17 x | 4.63 x | 4.12 x | 4.04 x |
| Nbr of stocks (in thousands) | 245,401 | 246,683 | 278,144 | 272,394 | 275,202 | 274,099 | - | - |
| Reference price 2 | 54.84 | 54.94 | 72.43 | 50.20 | 87.62 | 62.60 | 62.60 | 62.60 |
| Announcement Date | 2/27/20 | 4/26/21 | 4/25/22 | 4/23/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,951 | 2,077 | 2,409 | 2,731 | 2,429 | 2,892 | 4,501 | 4,192 |
| EBITDA 1 | 374.9 | 362.2 | 291.8 | 354.3 | 272.6 | 631.3 | 876.1 | 984.6 |
| EBIT 1 | 309.5 | 250.2 | 176.2 | 249.3 | 129.1 | 251 | 528.5 | 415.6 |
| Operating Margin | 15.87% | 12.05% | 7.31% | 9.13% | 5.31% | 8.68% | 11.74% | 9.92% |
| Earnings before Tax (EBT) 1 | 309.2 | 249.9 | 172.4 | 244.1 | 127 | 235.4 | 568 | 411.3 |
| Net income 1 | 269.7 | 243.2 | 192.3 | 271.8 | 150.1 | 239.9 | 543.1 | 427.2 |
| Net margin | 13.83% | 11.71% | 7.98% | 9.95% | 6.18% | 8.3% | 12.07% | 10.19% |
| EPS 2 | 1.070 | 0.9700 | 0.7600 | 1.030 | 0.5500 | 0.8630 | 1.958 | 1.535 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3000 | 0.3000 | 0.3000 | 0.3000 | 0.2000 | 0.2307 | 0.6255 | - |
| Announcement Date | 2/27/20 | 4/26/21 | 4/25/22 | 4/23/23 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 640.9 | 603.9 | 501.5 | 715 | 910.2 | 601.5 | 508.9 | 434.4 | 884.5 | 418 | 900.4 | 897.4 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 2.956 | 32.98 | -15.92 | 117.2 | 115.1 | 7.363 | - | - | 162.8 | -38.17 | - | - | - |
| Operating Margin | - | 0.46% | 5.46% | -3.17% | 16.39% | 12.65% | 1.22% | - | - | 18.41% | -9.13% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 48.27 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1900 | 0.0400 | 0.1200 | 0.0100 | 0.4300 | 0.4700 | 0.0500 | 0.0200 | -0.0900 | 0.6000 | -0.0600 | 0.3300 | 0.4450 | 0.6400 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/26/20 | 4/25/22 | 4/25/22 | 8/26/22 | 10/26/22 | 4/23/23 | 4/23/23 | 8/28/23 | 10/24/23 | 4/22/24 | 4/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 579 | 234 | - | 944 | 1,141 | 703 | - | - |
| Net Cash position 1 | - | - | 240 | - | - | - | 548 | - |
| Leverage (Debt/EBITDA) | 1.546 x | 0.645 x | - | 2.665 x | 4.185 x | 1.113 x | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 21.4% | 15.2% | 6.92% | 8.07% | 4.27% | 6.56% | 12.6% | 9.73% |
| ROA (Net income/ Total Assets) | 7.85% | - | 3.49% | 4.02% | - | 4.95% | 5.95% | - |
| Assets 1 | 3,435 | - | 5,516 | 6,761 | - | 4,846 | 9,127 | - |
| Book Value Per Share 2 | 5.900 | 6.880 | 11.70 | 11.40 | 12.20 | 13.50 | 15.20 | 15.50 |
| Cash Flow per Share 2 | -0.4700 | 1.810 | -0.6500 | -0.0300 | -0.1100 | 2.500 | 1.260 | 2.660 |
| Capex 1 | 489 | 361 | 615 | 825 | 515 | 598 | 550 | 959 |
| Capex / Sales | 25.06% | 17.4% | 25.54% | 30.23% | 21.19% | 20.68% | 12.21% | 22.87% |
| Announcement Date | 2/27/20 | 4/26/21 | 4/25/22 | 4/23/23 | 4/22/24 | - | - | - |
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
9
Last Close Price
62.31
CNY
Average target price
95.55
CNY
Spread / Average Target
+53.35%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -28.89% | 2.37B | |
| +10.24% | 33.07B | |
| +17.51% | 8.26B | |
| -0.19% | 7.12B | |
| +21.11% | 5.46B | |
| -3.97% | 4.19B | |
| +40.53% | 3.97B | |
| +15.99% | 3.87B | |
| +6.63% | 3.5B | |
| -11.88% | 2.68B |
- Stock Market
- Equities
- 300567 Stock
- Financials Wuhan Jingce Electronic Group Co.,Ltd
