Company Valuation: Jinxi Axle Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,966 4,881 4,289 5,171 4,591 5,775
Change - -1.7% -12.13% 20.56% -11.21% 25.79%
Enterprise Value (EV) 1 3,553 3,392 2,789 3,597 3,103 4,288
Change - -4.51% -17.79% 28.96% -13.74% 38.19%
P/E 245x 404x 355x 214x 190x 199x
PBR 1.54x 1.51x 1.32x 1.59x 1.41x 1.76x
PEG - -10x - 2x - 10x
Capitalization / Revenue 4.36x 4.14x 3.44x 4.03x 3.5x 4.45x
EV / Revenue 3.12x 2.87x 2.24x 2.8x 2.36x 3.3x
EV / EBITDA 45.5x 61.2x 61x 48.2x 51.7x 61.9x
EV / EBIT -257x -84.3x -53.4x -160x -88.2x -210x
EV / FCF 171x 63.3x -170x 84.4x -91.3x -499x
FCF Yield 0.58% 1.58% -0.59% 1.19% -1.1% -0.2%
Dividend per Share 2 0.007 0.01 0.005 0.012 0.014 0.018
Rate of return 0.17% 0.25% 0.14% 0.28% 0.37% 0.38%
EPS 2 0.0168 0.01 0.01 0.02 0.02 0.024
Distribution rate 41.8% 100% 50% 60% 70% 75%
Net sales 1 1,140 1,180 1,245 1,283 1,314 1,298
EBITDA 1 78.11 55.4 45.72 74.67 60.04 69.27
EBIT 1 -13.81 -40.23 -52.2 -22.52 -35.17 -20.41
Net income 1 20.24 10.81 10.52 20.35 23.08 28.75
Net Debt 1 -1,413 -1,489 -1,500 -1,574 -1,488 -1,488
Reference price 2 4.110 4.040 3.550 4.280 3.800 4.780
Nbr of stocks (in thousands) 1,208,191 1,208,191 1,208,191 1,208,191 1,208,191 1,208,191
Announcement Date 3/30/21 3/30/22 3/23/23 4/10/24 4/3/25 4/2/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 712M
394.54x14.36x104.33x-.--% 1,580B
9.8x1.26x11.43x3.32% 230B
13.85x0.78x5.3x1.81% 98.31B
36.01x9.11x23.23x1.09% 76.32B
8.11x0.37x2.97x0.82% 73.73B
7.73x1.18x13.74x3.89% 49.46B
13.58x0.27x3.14x4.88% 48.92B
23.65x1.41x7.98x2.48% 47.52B
11.43x0.68x9.2x3.98% 44.15B
Average 57.63x 3.27x 20.15x 2.48% 224.9B
Weighted average by Cap. 281.61x 10.66x 76.33x 0.81%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Jinxi Axle Company Limited

Historical PBR trend

Valuation ratios - PBR - Jinxi Axle Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Jinxi Axle Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Jinxi Axle Company Limited

  1. Stock Market
  2. Stocks
  3. 600495 Stock
  4. Valuation Jinxi Axle Company Limited