Financials Jiangsu Etern Company Limited

Equities

600105

CNE000000T83

Electrical Components & Equipment

End-of-day quote Shanghai S.E. 18:00:00 2024-04-29 EDT 5-day change 1st Jan Change
4.54 CNY -0.22% Intraday chart for Jiangsu Etern Company Limited +6.82% -18.05%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,104 7,577 4,792 7,781 6,377 - -
Enterprise Value (EV) 1 5,104 7,577 4,792 7,781 6,377 6,377 6,377
P/E ratio -8.7 x 59.7 x 21.3 x 180 x 36.3 x 23.9 x 15.7 x
Yield - - - - 4.19% 7.05% 11.2%
Capitalization / Revenue - 1.94 x 1.13 x 1.79 x 1.25 x 1.02 x 0.83 x
EV / Revenue - 1.94 x 1.13 x 1.79 x 1.25 x 1.02 x 0.83 x
EV / EBITDA - 31.3 x 26.9 x 28.5 x 12.8 x 10.2 x 7.94 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 2.72 x 1.62 x 2.81 x 2.16 x 2.06 x 1.95 x
Nbr of stocks (in thousands) 1,364,709 1,411,050 1,405,149 1,404,597 1,404,541 - -
Reference price 2 3.740 5.370 3.410 5.540 4.540 4.540 4.540
Announcement Date 21-04-19 22-04-25 23-04-17 24-04-26 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 3,910 4,228 4,345 5,107 6,240 7,655
EBITDA 1 - 242.4 178.2 272.9 497.3 623 802.6
EBIT 1 - 137.2 215.2 116.8 199.4 307 454.9
Operating Margin - 3.51% 5.09% 2.69% 3.9% 4.92% 5.94%
Earnings before Tax (EBT) 1 - 139 211.1 115.4 197.4 305 452.9
Net income 1 -559.6 120.7 226.1 43.25 171.8 268 402.5
Net margin - 3.09% 5.35% 1% 3.36% 4.29% 5.26%
EPS 2 -0.4300 0.0900 0.1600 0.0308 0.1250 0.1900 0.2900
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - 0.1900 0.3200 0.5100
Announcement Date 21-04-19 22-04-25 23-04-17 24-04-26 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 4.25% 7.79% 1.53% 5.79% 8.64% 12.3%
ROA (Net income/ Total Assets) - - 2.94% - 2.58% 4.08% 5.9%
Assets 1 - - 7,689 - 6,658 6,569 6,822
Book Value Per Share 2 - 1.980 2.110 1.970 2.110 2.210 2.330
Cash Flow per Share 2 - -0.5600 -0.3500 0.2000 0.3400 0.2200 0.4200
Capex 1 - - 323 - 319 320 322
Capex / Sales - - 7.65% - 6.25% 5.13% 4.21%
Announcement Date 21-04-19 22-04-25 23-04-17 24-04-26 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
4.54
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 600105 Stock
  4. Financials Jiangsu Etern Company Limited