JIANGSU TONGLIN ELECTRIC CO.,LTD. Financials Jiangsu TongLin Electric Co.,Ltd.
Equities
301168
CNE1000054Z4
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.88 CNY | -2.49% |
|
-5.19% | -28.77% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,207 | 8,684 | 5,539 | 3,933 | - | - |
| Enterprise Value (EV) 1 | 7,207 | 8,684 | 5,539 | 3,933 | 3,933 | 3,933 |
| P/E ratio | 67.5 x | 75.4 x | 33.7 x | 16.6 x | 10.6 x | 11.3 x |
| Yield | - | 0.14% | 0.36% | 0.64% | 0.78% | - |
| Capitalization / Revenue | - | 6.95 x | 3.6 x | 2.02 x | 1.25 x | 1.43 x |
| EV / Revenue | - | 6.95 x | 3.6 x | 2.02 x | 1.25 x | 1.43 x |
| EV / EBITDA | - | 57 x | 25.5 x | 13.6 x | 8.47 x | - |
| EV / FCF | - | - | -26.1 x | 151 x | 13.3 x | - |
| FCF Yield | - | - | -3.84% | 0.66% | 7.5% | - |
| Price to Book | - | 4.47 x | 2.64 x | 1.7 x | 1.43 x | 1.35 x |
| Nbr of stocks (in thousands) | 120,000 | 120,000 | 120,000 | 119,614 | - | - |
| Reference price 2 | 60.06 | 72.37 | 46.16 | 32.88 | 32.88 | 32.88 |
| Announcement Date | 4/25/22 | 4/14/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,249 | 1,540 | 1,945 | 3,156 | 2,755 |
| EBITDA 1 | - | 152.3 | 217 | 290 | 464.5 | - |
| EBIT 1 | - | 129.9 | 189.7 | 272.5 | 417.6 | 398 |
| Operating Margin | - | 10.4% | 12.31% | 14.01% | 13.23% | 14.45% |
| Earnings before Tax (EBT) 1 | - | 127.8 | 189 | 273 | 417.6 | 398 |
| Net income 1 | 79.76 | 115.7 | 165 | 238.3 | 371.9 | 347.7 |
| Net margin | - | 9.27% | 10.71% | 12.25% | 11.78% | 12.62% |
| EPS 2 | 0.8900 | 0.9600 | 1.370 | 1.985 | 3.098 | 2.900 |
| Free Cash Flow 1 | - | - | -212.6 | 26 | 295 | - |
| FCF margin | - | - | -13.8% | 1.34% | 9.35% | - |
| FCF Conversion (EBITDA) | - | - | - | 8.97% | 63.51% | - |
| FCF Conversion (Net income) | - | - | - | 10.91% | 79.33% | - |
| Dividend per Share 2 | - | 0.1000 | 0.1680 | 0.2100 | 0.2567 | - |
| Announcement Date | 4/25/22 | 4/14/23 | 4/19/24 | - | - | - |
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 | - | - | -213 | 26 | 295 | - |
| ROE (net income / shareholders' equity) | - | 6.12% | 8.14% | 10.5% | 13.7% | 11.9% |
| ROA (Net income/ Total Assets) | - | 4.02% | 5.37% | 6.85% | 7.75% | 7.7% |
| Assets 1 | - | 2,879 | 3,074 | 3,479 | 4,798 | 4,515 |
| Book Value Per Share 2 | - | 16.20 | 17.50 | 19.30 | 23.00 | 24.30 |
| Cash Flow per Share 2 | - | 2.270 | 0.2800 | 2.290 | 3.710 | 3.890 |
| Capex 1 | - | 178 | 246 | 242 | 270 | 160 |
| Capex / Sales | - | 14.24% | 15.95% | 12.43% | 8.55% | 5.81% |
| Announcement Date | 4/25/22 | 4/14/23 | 4/19/24 | - | - | - |
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
5
Last Close Price
32.88
CNY
Average target price
40
CNY
Spread / Average Target
+21.65%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -28.77% | 543M | |
| +3.73% | 150B | |
| +25.12% | 138B | |
| +38.22% | 133B | |
| +15.24% | 64.16B | |
| +2.84% | 39.25B | |
| +104.18% | 36.71B | |
| +1.73% | 30.06B | |
| -17.05% | 29.36B | |
| +37.72% | 28.66B |
- Stock Market
- Equities
- 301168 Stock
- Financials Jiangsu TongLin Electric Co.,Ltd.
