ZHEJIANG JIECANG LINEAR MOTION TECHNOLOGY CO.,LTD. Financials Zhejiang Jiecang Linear Motion Technology Co.,Ltd.
Equities
603583
CNE100003F68
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.46 CNY | -2.98% |
|
-2.68% | +7.14% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,904 | 21,075 | 18,954 | 9,821 | 7,703 | 8,253 | - | - |
| Enterprise Value (EV) 1 | 7,904 | 21,075 | 18,179 | 9,275 | 7,118 | 8,460 | 8,377 | 7,429 |
| P/E ratio | 27.7 x | 48.3 x | 69.9 x | 29.7 x | 37.1 x | 21.3 x | 16.7 x | 12.7 x |
| Yield | 1.12% | 0.52% | 0.44% | 1.02% | 0.85% | 1.5% | 1.91% | 2.49% |
| Capitalization / Revenue | 5.61 x | 11.3 x | 7.19 x | 3.27 x | 2.54 x | 2.28 x | 1.87 x | 1.52 x |
| EV / Revenue | 5.61 x | 11.3 x | 6.89 x | 3.08 x | 2.35 x | 2.34 x | 1.9 x | 1.37 x |
| EV / EBITDA | 21.4 x | 40 x | 57.5 x | 16.9 x | 16.3 x | 13 x | 10.6 x | 7.57 x |
| EV / FCF | - | - | -38,888,234 x | - | - | - | - | - |
| FCF Yield | - | - | -0% | - | - | - | - | - |
| Price to Book | 4.47 x | 5.9 x | 5.1 x | 2.47 x | 1.86 x | 1.86 x | 1.73 x | 1.59 x |
| Nbr of stocks (in thousands) | 347,903 | 381,949 | 381,916 | 384,227 | 384,595 | 384,595 | - | - |
| Reference price 2 | 22.72 | 55.18 | 49.63 | 25.56 | 20.03 | 21.46 | 21.46 | 21.46 |
| Announcement Date | 4/20/20 | 4/19/21 | 4/25/22 | 4/24/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,408 | 1,868 | 2,637 | 3,007 | 3,034 | 3,622 | 4,408 | 5,421 |
| EBITDA 1 | 370 | 526.8 | 316 | 549.7 | 436 | 649.1 | 793.6 | 981.7 |
| EBIT 1 | 325.9 | 474.7 | 280.6 | 365.9 | 220.1 | 409.3 | 545.9 | 734.2 |
| Operating Margin | 23.15% | 25.41% | 10.64% | 12.17% | 7.25% | 11.3% | 12.38% | 13.54% |
| Earnings before Tax (EBT) 1 | 332.2 | 471.7 | 281.3 | 365 | 219.3 | 432.4 | 553.4 | 751.2 |
| Net income 1 | 283.6 | 405.4 | 270.5 | 327.8 | 206 | 387.7 | 495.5 | 648 |
| Net margin | 20.15% | 21.7% | 10.26% | 10.9% | 6.79% | 10.7% | 11.24% | 11.95% |
| EPS 2 | 0.8214 | 1.143 | 0.7100 | 0.8600 | 0.5400 | 1.009 | 1.289 | 1.685 |
| Free Cash Flow | - | - | -467.5 | - | - | - | - | - |
| FCF margin | - | - | -17.73% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.2551 | 0.2857 | 0.2200 | 0.2600 | 0.1700 | 0.3219 | 0.4107 | 0.5349 |
| Announcement Date | 4/20/20 | 4/19/21 | 4/25/22 | 4/24/23 | 4/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 872 | - | 732.1 | 694 | 872.3 | 535.4 | 767.9 | 798.1 | 932.6 | - | 721.4 | 901.7 | 1,275 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 38.13 | - | 122.8 | 106.3 | 45.85 | - | 51.82 | 111.9 | 30.76 | - | 78.96 | 98.7 | 163.1 | - | - |
| Operating Margin | 4.37% | - | 16.78% | 15.31% | 5.26% | - | 6.75% | 14.02% | 3.3% | - | 10.94% | 10.94% | 12.8% | - | - |
| Earnings before Tax (EBT) 1 | - | - | - | - | 44.87 | - | 75.33 | 111.9 | 29.76 | - | 82.32 | 102.1 | 168.6 | - | - |
| Net income 1 | - | - | - | - | 41.25 | - | 71.96 | 103.2 | 17.53 | 69.37 | 72.31 | 87.79 | 150.7 | - | - |
| Net margin | - | - | - | - | 4.73% | - | 9.37% | 12.92% | 1.88% | - | 10.02% | 9.74% | 11.82% | - | - |
| EPS 2 | 0.1300 | - | 0.2900 | 0.2600 | 0.1100 | - | 0.1900 | 0.2700 | 0.0500 | 0.1800 | 0.1880 | 0.2282 | 0.3919 | - | - |
| Dividend per Share 2 | 0.2200 | - | - | - | - | - | - | - | - | - | - | - | 0.3138 | - | - |
| Announcement Date | 4/25/22 | 5/29/22 | 8/29/22 | 10/24/22 | 4/24/23 | 4/24/23 | 8/24/23 | 10/26/23 | 4/23/24 | 4/23/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 207 | 124 | - |
| Net Cash position 1 | - | - | 776 | 546 | 585 | - | - | 825 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.3189 x | 0.1559 x | - |
| Free Cash Flow | - | - | -467 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 17% | 17.6% | 7.43% | 8.51% | 5.07% | 9.06% | 10.8% | 13.1% |
| ROA (Net income/ Total Assets) | 13.9% | 12.7% | 5.05% | - | - | 6.3% | 8% | - |
| Assets 1 | 2,045 | 3,193 | 5,360 | - | - | 6,154 | 6,194 | - |
| Book Value Per Share 2 | 5.080 | 9.360 | 9.730 | 10.30 | 10.70 | 11.50 | 12.40 | 13.50 |
| Cash Flow per Share 2 | 0.6400 | 1.300 | 0.3600 | 0.8300 | 1.760 | 0.8800 | 1.430 | - |
| Capex 1 | 170 | 318 | 606 | 402 | 259 | 313 | 307 | 379 |
| Capex / Sales | 12.07% | 17.04% | 22.98% | 13.36% | 8.52% | 8.65% | 6.96% | 7% |
| Announcement Date | 4/20/20 | 4/19/21 | 4/25/22 | 4/24/23 | 4/23/24 | - | - | - |
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
BUY
Number of Analysts
2
Last Close Price
21.46
CNY
Average target price
25.35
CNY
Spread / Average Target
+18.13%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +7.14% | 1.14B | |
| +4.53% | 149B | |
| +34.66% | 130B | |
| +19.57% | 130B | |
| +12.90% | 62.82B | |
| +7.65% | 41.04B | |
| +94.65% | 35B | |
| +6.26% | 32.1B | |
| -9.78% | 32.1B | |
| +3.97% | 27.31B |
- Stock Market
- Equities
- 603583 Stock
- Financials Zhejiang Jiecang Linear Motion Technology Co.,Ltd.
