Projected Income Statement: Jiaze Renewables Corporation Limited

Forecast Balance Sheet: Jiaze Renewables Corporation Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 4/27/22 4/7/23 4/22/24 3/25/25 3/27/26 - - -
Estimates

Cash Flow Forecast: Jiaze Renewables Corporation Limited

Fiscal Period: December 2022 2026 2027 2028
CAPEX 1 937.4 2,532 2,532 2,532
Change - - 0% 0%
Free Cash Flow (FCF) 1 - - - -
Change - - - -
Announcement Date 4/7/23 - - -
1CNY in Million
Estimates

Forecast Financial Ratios: Jiaze Renewables Corporation Limited

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - 50.38% 61.14% - - - - -
EBIT Margin (%) - - 29.25% 36.31% - - 35.14% 35.64% 36.49%
EBT Margin (%) - - 31.21% 36.11% - - 34.68% 35.23% 36.25%
Net margin (%) - - 29.08% 33.42% - - 28.77% 29.23% 30.07%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - - - - - - - - -
ROE - - 9.63% 12.99% - - 8.8% 9.5% 14.1%

Financial Health

         
Leverage (Debt/EBITDA) 8.25x 4.72x 7.81x 5.98x 6.57x 6.09x - - -
Debt / Free cash flow 49.87x 10.4x 39.39x -141.62x 29.26x -71.86x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - 50.92% - - - 98.98% 87.28% 54.7%
CAPEX / EBITDA (%) - - 101.06% - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - 0.4752 0.609 - - 0.78 0.93 0.98
Change - - - 28.16% - - - 19.23% 5.38%
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - 2.367 2.662 - - - - -
Change - - - 12.49% - - - - -
EPS 1 - 0.31 0.22 0.32 0.25 0.27 0.25 0.29 0.48
Change - - -29.03% 45.45% -21.88% 8% -7.41% 16% 65.52%
Nbr of stocks (in thousands) - 2,418,394 2,434,414 2,434,345 2,434,351 2,912,723 2,912,811 2,912,811 2,912,811
Announcement Date - 4/27/22 4/7/23 4/22/24 3/25/25 3/27/26 - - -
1CNY
Estimates
2026 *2027 *
P/E 16.4x 14.1x
PBR - -
EV / Sales 4.67x 4.12x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
4.100
Average target price
-

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 601619 Stock
  4. Financials Jiaze Renewables Corporation Limited