JIUZHITANG CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.01 CNY | +0.75% |
|
+2.04% | -20.85% |
| 05-08 | Jiuzhitang Co., Ltd.(XSEC:000989) dropped from S&P Global BMI Index | CI |
| 04-24 | Jiuzhitang Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,528 | 7,013 | 6,610 | 9,296 | 7,541 | 8,662 |
| Enterprise Value (EV) 1 | 7,803 | 6,160 | 5,616 | 8,593 | 6,538 | 7,888 |
| P/E ratio | 25.8 x | 36.3 x | 24.3 x | 34.3 x | 21 x | 29.1 x |
| Yield | 4.08% | 4.79% | 5.08% | 3.68% | 4.54% | 3.95% |
| Capitalization / Revenue | 2.73 x | 2.2 x | 1.86 x | 2.46 x | 2.49 x | 2.93 x |
| EV / Revenue | 2.5 x | 1.93 x | 1.58 x | 2.27 x | 2.16 x | 2.66 x |
| EV / EBITDA | 19.8 x | 16.1 x | 10.8 x | 17.5 x | 18.6 x | 19.8 x |
| EV / FCF | 59.4 x | 10 x | 12.8 x | 88.5 x | 15.1 x | 1,028 x |
| FCF Yield | 1.68% | 9.97% | 7.79% | 1.13% | 6.63% | 0.1% |
| Price to Book | 1.95 x | 1.76 x | 1.72 x | 2.34 x | 1.89 x | 2.19 x |
| Nbr of stocks (in thousands) | 869,354 | 839,933 | 839,933 | 855,942 | 855,942 | 855,942 |
| Reference price 2 | 9.810 | 8.350 | 7.870 | 10.86 | 8.810 | 10.12 |
| Announcement Date | 19-04-29 | 20-04-29 | 21-03-19 | 22-04-22 | 23-04-28 | 24-04-24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,123 | 3,184 | 3,560 | 3,784 | 3,033 | 2,961 |
| EBITDA 1 | 395.1 | 382.1 | 519.2 | 491.1 | 351.2 | 398.4 |
| EBIT 1 | 290.2 | 284.8 | 413.2 | 379.9 | 233.3 | 281.2 |
| Operating Margin | 9.29% | 8.95% | 11.61% | 10.04% | 7.69% | 9.5% |
| Earnings before Tax (EBT) 1 | 382.4 | 265.5 | 351.4 | 356.7 | 457 | 350.6 |
| Net income 1 | 327.3 | 192.1 | 272.3 | 270.7 | 359.4 | 297.4 |
| Net margin | 10.48% | 6.04% | 7.65% | 7.15% | 11.85% | 10.04% |
| EPS 2 | 0.3800 | 0.2300 | 0.3242 | 0.3167 | 0.4198 | 0.3475 |
| Free Cash Flow 1 | 131.4 | 614.3 | 437.7 | 97.07 | 433.8 | 7.675 |
| FCF margin | 4.21% | 19.3% | 12.3% | 2.57% | 14.3% | 0.26% |
| FCF Conversion (EBITDA) | 33.27% | 160.78% | 84.31% | 19.76% | 123.52% | 1.93% |
| FCF Conversion (Net income) | 40.15% | 319.73% | 160.73% | 35.86% | 120.72% | 2.58% |
| Dividend per Share 2 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 |
| Announcement Date | 19-04-29 | 20-04-29 | 21-03-19 | 22-04-22 | 23-04-28 | 24-04-24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 725 | 853 | 994 | 702 | 1,003 | 774 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 131 | 614 | 438 | 97.1 | 434 | 7.68 |
| ROE (net income / shareholders' equity) | 7.33% | 4.5% | 6.81% | 6.79% | 8.95% | 7.46% |
| ROA (Net income/ Total Assets) | 3.26% | 3.51% | 5.18% | 4.59% | 2.78% | 3.31% |
| Assets 1 | 10,039 | 5,479 | 5,260 | 5,893 | 12,946 | 8,981 |
| Book Value Per Share 2 | 5.020 | 4.750 | 4.580 | 4.640 | 4.660 | 4.620 |
| Cash Flow per Share 2 | 0.6400 | 0.3600 | 0.9300 | 0.9400 | 1.270 | 0.7900 |
| Capex 1 | 142 | 151 | 80.9 | 207 | 96.8 | 72.8 |
| Capex / Sales | 4.55% | 4.74% | 2.27% | 5.48% | 3.19% | 2.46% |
| Announcement Date | 19-04-29 | 20-04-29 | 21-03-19 | 22-04-22 | 23-04-28 | 24-04-24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.85% | 943M | |
| +43.33% | 6.34B | |
| -16.78% | 4.51B | |
| -6.93% | 3.29B | |
| +3.89% | 3.2B | |
| -0.88% | 2.59B | |
| +46.64% | 2.09B | |
| -5.34% | 1.76B | |
| +1.60% | 1.7B | |
| -7.31% | 1.62B |
- Stock Market
- Equities
- 000989 Stock
- Financials Jiuzhitang Co., Ltd.