JIANGSU XINQUAN AUTOMOTIVE TRIM CO.,LTD. Financials Jiangsu Xinquan Automotive Trim Co.,Ltd.
Equities
603179
CNE100002YB9
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.37 CNY | -2.42% |
|
+3.78% | -8.56% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,286 | 10,723 | 16,223 | 18,756 | 24,711 | 22,596 | - | - |
| Enterprise Value (EV) 1 | 4,286 | 10,723 | 16,223 | 18,756 | 24,711 | 22,596 | 22,596 | 22,596 |
| P/E ratio | 23.5 x | 58.8 x | 57.7 x | 39.7 x | 30.7 x | 20.3 x | 15.7 x | 12.5 x |
| Yield | - | - | 0.69% | 0.78% | 0.59% | 1.27% | 1.63% | 2.28% |
| Capitalization / Revenue | 1.41 x | 2.91 x | 3.52 x | 2.7 x | 2.34 x | 1.65 x | 1.3 x | 1.05 x |
| EV / Revenue | 1.41 x | 2.91 x | 3.52 x | 2.7 x | 2.34 x | 1.65 x | 1.3 x | 1.05 x |
| EV / EBITDA | 14.3 x | 25.3 x | 33.4 x | 24.8 x | 19.7 x | 13.5 x | 10.5 x | 8.44 x |
| EV / FCF | - | - | -45.1 x | -80.4 x | -51.1 x | 39.2 x | 40.6 x | 23.9 x |
| FCF Yield | - | - | -2.22% | -1.24% | -1.96% | 2.55% | 2.46% | 4.18% |
| Price to Book | 2.52 x | 4.1 x | 4.38 x | 4.6 x | 4.98 x | 3.83 x | 3.19 x | 2.62 x |
| Nbr of stocks (in thousands) | 384,687 | 411,204 | 487,302 | 487,302 | 487,302 | 487,302 | - | - |
| Reference price 2 | 11.14 | 26.08 | 33.29 | 38.49 | 50.71 | 46.37 | 46.37 | 46.37 |
| Announcement Date | 20-03-27 | 21-03-30 | 22-03-01 | 23-03-12 | 24-03-25 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,036 | 3,680 | 4,613 | 6,947 | 10,572 | 13,676 | 17,381 | 21,586 |
| EBITDA 1 | 300.7 | 423.3 | 485.3 | 757.2 | 1,257 | 1,680 | 2,143 | 2,677 |
| EBIT 1 | 197.4 | 288 | 311.4 | 537.3 | 927.9 | 1,253 | 1,637 | 2,040 |
| Operating Margin | 6.5% | 7.83% | 6.75% | 7.73% | 8.78% | 9.16% | 9.42% | 9.45% |
| Earnings before Tax (EBT) 1 | 196.2 | 288.2 | 302.1 | 524.3 | 913.8 | 1,246 | 1,631 | 2,033 |
| Net income 1 | 183.2 | 257.7 | 284 | 470.6 | 805.5 | 1,113 | 1,444 | 1,812 |
| Net margin | 6.04% | 7% | 6.16% | 6.77% | 7.62% | 8.14% | 8.31% | 8.39% |
| EPS 2 | 0.4734 | 0.4438 | 0.5769 | 0.9700 | 1.650 | 2.286 | 2.959 | 3.712 |
| Free Cash Flow 1 | - | - | -359.6 | -233.3 | -483.5 | 577 | 556 | 945 |
| FCF margin | - | - | -7.8% | -3.36% | -4.57% | 4.22% | 3.2% | 4.38% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 34.35% | 25.94% | 35.3% |
| FCF Conversion (Net income) | - | - | - | - | - | 51.82% | 38.51% | 52.16% |
| Dividend per Share 2 | - | - | 0.2308 | 0.3000 | 0.3000 | 0.5867 | 0.7567 | 1.055 |
| Announcement Date | 20-03-27 | 21-03-30 | 22-03-01 | 23-03-12 | 24-03-25 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2023 Q2 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT 1 | - | 258.3 |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | 63.58 | - |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 22-03-01 | 23-09-25 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -360 | -233 | -483 | 577 | 556 | 945 |
| ROE (net income / shareholders' equity) | 11.5% | 13.1% | 7.99% | 12.2% | 17.7% | 19.2% | 20.8% | 21.4% |
| ROA (Net income/ Total Assets) | - | 4.49% | 4.04% | 5.62% | 7.07% | 7.18% | 7.57% | 7.7% |
| Assets 1 | - | 5,734 | 7,032 | 8,369 | 11,392 | 15,500 | 19,081 | 23,527 |
| Book Value Per Share 2 | 4.420 | 6.370 | 7.600 | 8.370 | 10.20 | 12.10 | 14.50 | 17.70 |
| Cash Flow per Share 2 | - | 0.0300 | 0.4300 | 1.550 | 1.210 | 2.910 | 3.520 | 5.460 |
| Capex 1 | 437 | 325 | 571 | 989 | 1,073 | 985 | 984 | 1,242 |
| Capex / Sales | 14.41% | 8.84% | 12.37% | 14.23% | 10.15% | 7.2% | 5.66% | 5.75% |
| Announcement Date | 20-03-27 | 21-03-30 | 22-03-01 | 23-03-12 | 24-03-25 | - | - | - |
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
8
Last Close Price
46.37
CNY
Average target price
62.86
CNY
Spread / Average Target
+35.57%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.56% | 3.12B | |
| +26.07% | 51.05B | |
| -9.91% | 21.99B | |
| +25.92% | 20.17B | |
| +33.27% | 17.52B | |
| -4.64% | 15.13B | |
| -18.39% | 13.41B | |
| -19.97% | 13.26B | |
| +33.81% | 12.25B | |
| +28.63% | 10.66B |
- Stock Market
- Equities
- 603179 Stock
- Financials Jiangsu Xinquan Automotive Trim Co.,Ltd.
