Financials Jiangsu Lopal Tech. Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-07-03 EDT			5-day change	1st Jan Change
7.67 ^CNY	-2.79%		-5.77%	-38.44%

04-29	Jiangsu Lopal Tech. Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-28	Jiangsu Lopal Tech. Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,190	11,588	17,857	13,082	7,041	4,334	-	-
Enterprise Value (EV) ¹	3,190	11,588	17,857	13,082	7,041	4,334	4,334	4,334
P/E ratio	25.1 x	50.2 x	50.7 x	16.3 x	-5.72 x	15.7 x	6.5 x	4.41 x
Yield	-	-	-	-	-	2.09%	5.08%	-
Capitalization / Revenue	-	6.05 x	4.41 x	0.93 x	0.81 x	0.35 x	0.3 x	0.29 x
EV / Revenue	-	6.05 x	4.41 x	0.93 x	0.81 x	0.35 x	0.3 x	0.29 x
EV / EBITDA	-	35 x	29.4 x	9.13 x	-5.24 x	3.79 x	2.44 x	1.98 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	-	6.02 x	8.04 x	2.77 x	2.04 x	1.16 x	1 x	0.83 x
Nbr of stocks (in thousands)	423,658	482,116	482,091	565,079	565,079	565,079	-	-
Reference price ²	7.529	24.04	37.04	23.15	12.46	7.670	7.670	7.670
Announcement Date	20-04-29	21-03-26	22-04-08	23-04-26	24-04-28	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	1,915	4,054	14,072	8,729	12,272	14,288	14,993
EBITDA ¹	-	331.3	606.9	1,432	-1,345	1,144	1,775	2,189
EBIT ¹	-	272.1	506.4	1,158	-1,834	372.5	820	1,462
Operating Margin	-	14.21%	12.49%	8.23%	-21%	3.04%	5.74%	9.75%
Earnings before Tax (EBT) ¹	-	273.3	506.5	1,161	-1,831	373.5	821	1,465
Net income ¹	127.4	202.8	350.8	752.9	-1,233	277	666.5	983
Net margin	-	10.59%	8.66%	5.35%	-14.13%	2.26%	4.66%	6.56%
EPS ²	0.3000	0.4786	0.7300	1.420	-2.180	0.4900	1.180	1.740
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.1600	0.3900	-
Announcement Date	20-04-29	21-03-26	22-04-08	23-04-26	24-04-28	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	14.2%	17.1%	21.1%	-30.2%	7.65%	16%	18.8%
ROA (Net income/ Total Assets)	-	7.91%	7.74%	7.24%	-7.73%	1.5%	3.25%	4.4%
Assets ¹	-	2,563	4,531	10,398	15,959	18,467	20,508	22,341
Book Value Per Share ²	-	3.990	4.610	8.360	6.110	6.600	7.710	9.280
Cash Flow per Share ²	-	0.6300	-0.8500	-5.750	1.570	0.7800	2.470	-
Capex ¹	-	248	509	1,116	2,165	1,795	1,368	743
Capex / Sales	-	12.94%	12.56%	7.93%	24.8%	14.62%	9.57%	4.96%
Announcement Date	20-04-29	21-03-26	22-04-08	23-04-26	24-04-28	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

7.89 CNY

Average target price

11.55 CNY

Spread / Average Target

+46.39%

	1st Jan change	Capi.
JIANGSU LOPAL TECH. CO., LTD.	-38.44%	613M
ECOLAB INC.	+18.91%	67.35B
SIKA AG	-4.71%	45.56B
GIVAUDAN SA	+23.71%	44.14B
FUJIFILM HOLDINGS CORPORATION	+38.09%	28.89B
EMS-CHEMIE HOLDING AG	+10.21%	19.28B
SYMRISE AG	+14.91%	17.32B
POSCO FUTURE M CO., LTD.	-26.04%	14.85B
CELANESE CORPORATION	-13.27%	14.72B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	-29.84%	12.07B