HAINAN JINPAN SMART TECHNOLOGY CO., LTD. Financials Hainan Jinpan Smart Technology Co., Ltd.
Equities
688676
CNE1000053V5
Heavy Electrical Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.5 CNY | +7.07% |
|
+10.55% | +52.11% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,899 | 15,402 | 15,301 | 23,693 | - | - |
| Enterprise Value (EV) 1 | 13,899 | 15,402 | 15,301 | 23,693 | 23,693 | 23,693 |
| P/E ratio | 57.3 x | 54 x | 30.4 x | 30.8 x | 22 x | 16.4 x |
| Yield | - | 0.69% | 1.26% | 1.06% | 1.57% | 1.79% |
| Capitalization / Revenue | - | 3.25 x | 2.29 x | 2.61 x | 2.01 x | 1.58 x |
| EV / Revenue | - | 3.25 x | 2.29 x | 2.61 x | 2.01 x | 1.58 x |
| EV / EBITDA | - | - | 21.8 x | 22.9 x | 16.9 x | 12.5 x |
| EV / FCF | - | -24 x | -21.7 x | -1,974 x | 60.1 x | 15.2 x |
| FCF Yield | - | -4.16% | -4.61% | -0.05% | 1.66% | 6.58% |
| Price to Book | - | 5.69 x | 4.64 x | 5.98 x | 4.9 x | 3.91 x |
| Nbr of stocks (in thousands) | 425,700 | 425,700 | 427,056 | 434,728 | - | - |
| Reference price 2 | 32.65 | 36.18 | 35.83 | 54.50 | 54.50 | 54.50 |
| Announcement Date | 22-04-15 | 23-02-26 | 24-02-23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,746 | 6,668 | 9,078 | 11,811 | 15,020 |
| EBITDA 1 | - | - | 701.2 | 1,036 | 1,401 | 1,892 |
| EBIT 1 | - | 258 | 549.2 | 833.3 | 1,176 | 1,582 |
| Operating Margin | - | 5.44% | 8.24% | 9.18% | 9.95% | 10.54% |
| Earnings before Tax (EBT) 1 | - | 264.9 | 551.5 | 837 | 1,172 | 1,575 |
| Net income 1 | 234.6 | 283.3 | 504.7 | 759.3 | 1,063 | 1,428 |
| Net margin | - | 5.97% | 7.57% | 8.36% | 9% | 9.5% |
| EPS 2 | 0.5700 | 0.6700 | 1.180 | 1.768 | 2.477 | 3.332 |
| Free Cash Flow 1 | - | -640.5 | -705.2 | -12 | 394 | 1,558 |
| FCF margin | - | -13.5% | -10.58% | -0.13% | 3.34% | 10.37% |
| FCF Conversion (EBITDA) | - | - | - | - | 28.12% | 82.37% |
| FCF Conversion (Net income) | - | - | - | - | 37.07% | 109.13% |
| Dividend per Share 2 | - | 0.2500 | 0.4500 | 0.5750 | 0.8580 | 0.9733 |
| Announcement Date | 22-04-15 | 23-02-26 | 24-02-23 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -641 | -705 | -12 | 394 | 1,558 |
| ROE (net income / shareholders' equity) | - | 10.9% | 16.5% | 20.2% | 23.3% | 24.8% |
| ROA (Net income/ Total Assets) | - | - | 6.31% | 7.3% | 8.42% | 9.42% |
| Assets 1 | - | - | 7,998 | 10,408 | 12,619 | 15,160 |
| Book Value Per Share 2 | - | 6.360 | 7.720 | 9.110 | 11.10 | 14.00 |
| Cash Flow per Share 2 | - | - | 0.4800 | 0.9900 | 1.560 | 1.750 |
| Capex 1 | - | 536 | 910 | 394 | 278 | 301 |
| Capex / Sales | - | 11.3% | 13.65% | 4.34% | 2.35% | 2.01% |
| Announcement Date | 22-04-15 | 23-02-26 | 24-02-23 | - | - | - |
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
6
Last Close Price
54.5
CNY
Average target price
50.77
CNY
Spread / Average Target
-6.85%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +52.11% | 3.28B | |
| +5.80% | 10.14B | |
| +4.61% | 3.95B | |
| +10.60% | 3.23B | |
| +64.97% | 3.22B | |
| +21.67% | 2.9B | |
| -7.14% | 1.93B | |
| +18.64% | 1.94B | |
| +42.00% | 1.74B | |
| -10.45% | 1.11B |
- Stock Market
- Equities
- 688676 Stock
- Financials Hainan Jinpan Smart Technology Co., Ltd.