Financials Jiangsu Zeyu Intelligent Power Co.,Ltd.

Equities

301179

CNE100005519

Integrated Hardware & Software

End-of-day quote Shenzhen S.E. 18:00:00 2024-04-25 EDT 5-day change 1st Jan Change
21.53 CNY -6.43% Intraday chart for Jiangsu Zeyu Intelligent Power Co.,Ltd. -2.27% -17.03%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 7,314 5,038 6,207 5,057 - -
Enterprise Value (EV) 1 7,314 5,038 6,207 5,057 5,057 5,057
P/E ratio 29.5 x - 24.3 x 14.4 x 11.1 x 9.12 x
Yield - - 2.12% - - -
Capitalization / Revenue 10.4 x 5.84 x 5.85 x 3.92 x 3.22 x 2.64 x
EV / Revenue 10.4 x 5.84 x 5.85 x 3.92 x 3.22 x 2.64 x
EV / EBITDA 33.7 x 16.7 x 20 x 12.5 x 9.43 x 7.7 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 3.65 x 2.31 x 2.61 x 1.98 x 1.79 x 1.6 x
Nbr of stocks (in thousands) 237,600 237,600 239,179 234,885 - -
Reference price 2 30.78 21.21 25.95 21.53 21.53 21.53
Announcement Date 22-03-17 23-03-07 24-04-18 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 703.3 863.4 1,062 1,291 1,572 1,917
EBITDA 1 - 216.7 301.4 310.2 406 536 657
EBIT 1 - 222.7 299.1 306.2 445 580 705
Operating Margin - 31.67% 34.64% 28.84% 34.47% 36.9% 36.78%
Earnings before Tax (EBT) 1 - 222.6 - 306.1 445 580 705
Net income 1 155.4 186 - 256.3 356 464 564
Net margin - 26.44% - 24.14% 27.58% 29.52% 29.42%
EPS 2 0.8722 1.044 - 1.070 1.490 1.940 2.360
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - 0.5500 - - -
Announcement Date 21-11-17 22-03-17 23-03-07 24-04-18 - - -
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) - 15% 10.9% 11.2% 13.7% 16.1% 17.5%
ROA (Net income/ Total Assets) - 9.98% 8.23% - 10.7% 12.5% 13.5%
Assets 1 - 1,864 - - 3,327 3,724 4,190
Book Value Per Share 2 - 8.430 9.190 9.930 10.90 12.10 13.50
Cash Flow per Share - 0.9100 - 0.4200 - - -
Capex 1 - 21.7 47.2 - 30 30 30
Capex / Sales - 3.08% 5.46% - 2.32% 1.91% 1.56%
Announcement Date 21-11-17 22-03-17 23-03-07 24-04-18 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
21.53 CNY
Average target price
26 CNY
Spread / Average Target
+20.76%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301179 Stock
  4. Financials Jiangsu Zeyu Intelligent Power Co.,Ltd.