Financials Zhejiang Jinke Tom Culture Industry Co., Ltd.

Equities

300459

CNE100001ZP8

Software

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
3.93 CNY +2.61% Intraday chart for Zhejiang Jinke Tom Culture Industry Co., Ltd. +5.36% -20.45%

Valuation

Fiscal Period: December 2019 2020 2022 2023 2024 2025
Capitalization 1 11,246 11,094 11,075 17,368 13,817 -
Enterprise Value (EV) 1 11,246 11,094 11,075 17,368 13,817 13,817
P/E ratio -4.04 x 16 x 24.2 x -19.8 x 20.2 x 17.1 x
Yield - - - - - -
Capitalization / Revenue 6.14 x - - 12.9 x 6.79 x 6.15 x
EV / Revenue 6.14 x - - 12.9 x 6.79 x 6.15 x
EV / EBITDA 15.2 x - - -26.7 x 13.6 x 12.2 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 3.06 x - - 5.76 x 2.67 x 2.31 x
Nbr of stocks (in thousands) 3,525,481 3,477,895 3,515,811 3,515,811 3,515,811 -
Reference price 2 3.190 3.190 3.150 4.940 3.930 3.930
Announcement Date 4/29/20 2/24/21 4/24/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2022 2023 2024 2025
Net sales 1 1,831 - - 1,348 2,036 2,248
EBITDA 1 741.2 - - -651.6 1,015 1,136
EBIT 1 -2,724 - - -795.5 739 864
Operating Margin -148.83% - - -59.03% 36.3% 38.43%
Earnings before Tax (EBT) 1 -2,737 - - -795.7 730 856
Net income 1 -2,780 720.6 440 -864.6 690 809
Net margin -151.84% - - -64.15% 33.89% 35.99%
EPS 2 -0.7900 0.2000 0.1300 -0.2500 0.1950 0.2300
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/29/20 2/24/21 4/24/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) -53.2% - - -24.7% 13.4% 13.6%
ROA (Net income/ Total Assets) -26.8% - - - 9% 9.4%
Assets 1 10,384 - - - 7,667 8,606
Book Value Per Share 2 1.040 - - 0.8600 1.470 1.700
Cash Flow per Share 2 0.2900 - - 0.1100 0.2300 0.3800
Capex 1 161 - - 250 172 172
Capex / Sales 8.81% - - 18.53% 8.45% 7.65%
Announcement Date 4/29/20 2/24/21 4/24/23 4/26/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
3.93
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300459 Stock
  4. Financials Zhejiang Jinke Tom Culture Industry Co., Ltd.