JINLEI TECHNOLOGY CO., LTD. Financials Jinlei Technology Co., Ltd.
Equities
300443
CNE100001Z66
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.81 CNY | +1.07% |
|
-5.14% | -31.82% |
| 04-24 | Jinlei Technology Co., Ltd. Proposes Final Dividend For 2023 | CI |
| 04-23 | Jinlei Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,709 | 15,119 | 10,543 | 8,979 | 6,122 | - | - |
| Enterprise Value (EV) 1 | 8,709 | 14,561 | 11,033 | 7,595 | 7,893 | 7,969 | 6,122 |
| P/E ratio | 15.4 x | 30.4 x | 29.9 x | 19.7 x | 8.68 x | 6.86 x | 7.9 x |
| Yield | - | - | - | 0.94% | 1.59% | 1.46% | - |
| Capitalization / Revenue | - | 9.16 x | 5.82 x | 4.61 x | 2.34 x | 1.5 x | 1.7 x |
| EV / Revenue | - | 8.82 x | 6.09 x | 3.9 x | 3.02 x | 1.96 x | 1.7 x |
| EV / EBITDA | - | 22 x | 22.5 x | 12.8 x | 9.88 x | 7.15 x | 5.07 x |
| EV / FCF | - | - | - | -35.7 x | -22.1 x | 20.5 x | - |
| FCF Yield | - | - | - | -2.8% | -4.52% | 4.88% | - |
| Price to Book | - | 4.65 x | 2.92 x | 1.47 x | 0.94 x | 0.81 x | 0.8 x |
| Nbr of stocks (in thousands) | 261,753 | 261,753 | 261,753 | 325,454 | 325,454 | - | - |
| Reference price 2 | 33.27 | 57.76 | 40.28 | 27.59 | 18.81 | 18.81 | 18.81 |
| Announcement Date | 21-02-07 | 22-02-25 | 23-02-28 | 24-04-23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,651 | 1,812 | 1,946 | 2,612 | 4,068 | 3,605 |
| EBITDA 1 | - | 660.8 | 489.8 | 594.9 | 799 | 1,115 | 1,207 |
| EBIT 1 | - | 573 | 379.3 | 457.3 | 771.4 | 961.6 | 868 |
| Operating Margin | - | 34.71% | 20.94% | 23.5% | 29.53% | 23.64% | 24.08% |
| Earnings before Tax (EBT) 1 | - | 574.4 | 379 | 458.6 | 742.3 | 944.2 | 869 |
| Net income 1 | 522.2 | 496.4 | 352.4 | 411.8 | 702.8 | 889 | 773 |
| Net margin | - | 30.07% | 19.45% | 21.16% | 26.9% | 21.85% | 21.44% |
| EPS 2 | 2.160 | 1.900 | 1.346 | 1.403 | 2.168 | 2.742 | 2.380 |
| Free Cash Flow 1 | - | - | - | -212.7 | -357 | 389 | - |
| FCF margin | - | - | - | -10.93% | -13.67% | 9.56% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 34.88% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 43.76% | - |
| Dividend per Share 2 | - | - | - | 0.2600 | 0.3000 | 0.2750 | - |
| Announcement Date | 21-02-07 | 22-02-25 | 23-02-28 | 24-04-23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | 437.2 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | 115.3 | - | - | - |
| Operating Margin | - | - | - | - | 26.37% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | 116.2 | - | - | - |
| Net income | - | - | - | - | 100.2 | - | - | - |
| Net margin | - | - | - | - | 22.91% | - | - | - |
| EPS 1 | 0.1760 | 0.2700 | 0.4500 | 0.4500 | 0.3826 | 0.3841 | 0.3900 | 0.2400 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 22-04-28 | 22-08-25 | 22-10-26 | 23-02-28 | 23-04-11 | 23-08-28 | 23-10-29 | 24-04-23 |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 490 | - | 1,772 | 1,847 | - |
| Net Cash position 1 | - | 558 | - | 1,385 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1 x | - | 2.217 x | 1.656 x | - |
| Free Cash Flow 1 | - | - | - | -213 | -357 | 389 | - |
| ROE (net income / shareholders' equity) | - | 16.1% | 10.3% | 8.45% | 10.4% | 11.9% | 10.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | 7.25% | 8.4% | 9.2% |
| Assets 1 | - | - | - | - | 9,693 | 10,583 | 8,402 |
| Book Value Per Share 2 | - | 12.40 | 13.80 | 18.80 | 20.00 | 23.40 | 23.60 |
| Cash Flow per Share 2 | - | - | -0.5600 | 1.210 | 1.570 | 1.650 | - |
| Capex 1 | - | - | 1,026 | 605 | 385 | 318 | 500 |
| Capex / Sales | - | - | 56.64% | 31.1% | 14.72% | 7.82% | 13.87% |
| Announcement Date | 21-02-07 | 22-02-25 | 23-02-28 | 24-04-23 | - | - | - |
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
18.81
CNY
Average target price
33.35
CNY
Spread / Average Target
+77.28%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -31.82% | 846M | |
| -13.35% | 27.18B | |
| +8.90% | 6.78B | |
| +0.45% | 4.78B | |
| -4.62% | 3.95B | |
| -10.52% | 2.58B | |
| +25.58% | 2.45B | |
| -21.00% | 1.85B | |
| +59.80% | 1.73B | |
| -25.21% | 1.57B |
- Stock Market
- Equities
- 300443 Stock
- Financials Jinlei Technology Co., Ltd.
