|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.340 CNY | +1.14% |
|
+0.38% | -32.23% |
| 05-27 | JSTI Group Announces Final Cash Dividend on A Shares for 2025, Payable on 04 June 2026 | CI |
| 04-27 | JSTI Group Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Projected Income Statement: JSTI Group
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,119 | 5,227 | 5,278 | 4,729 | 4,168 | 4,011 | 3,930 | 3,968 |
| Change | - | 2.09% | 0.98% | -10.4% | -11.85% | -3.78% | -2.02% | 0.97% |
| EBITDA 1 | 774 | 928.3 | 497.1 | 917.9 | 222.1 | 592.9 | 613.7 | 640.4 |
| Change | - | 19.94% | -46.45% | 84.67% | -75.8% | 166.94% | 3.51% | 4.34% |
| EBIT 1 | 609.4 | 757.7 | 365.7 | 287.2 | 58.17 | 385.7 | 404.5 | 429.3 |
| Change | - | 24.34% | -51.73% | -21.48% | -79.74% | 563.08% | 4.85% | 6.13% |
| Interest Paid 1 | -84.21 | -65.66 | -20.96 | -97.66 | -59.58 | -52.7 | -53.89 | -53.82 |
| Earnings before Tax (EBT) 1 | 593.2 | 752.7 | 354.7 | 275.1 | 52.11 | 376.3 | 395.1 | 419.9 |
| Change | - | 26.88% | -52.88% | -22.45% | -81.06% | 622.26% | 4.98% | 6.27% |
| Net income 1 | 471.9 | 593.5 | 329.6 | 224.4 | 23.51 | 169.8 | 178.3 | 189.5 |
| Change | - | 25.76% | -44.47% | -31.92% | -89.52% | 622.27% | 4.98% | 6.28% |
| Announcement Date | 4/18/22 | 4/17/23 | 4/15/24 | 4/14/25 | 4/27/26 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: JSTI Group
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 4/18/22 | 4/17/23 | 4/15/24 | 4/14/25 | 4/27/26 | - | - | - |
Estimates
Cash Flow Forecast: JSTI Group
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| CAPEX 1 | 107 | 94.27 | 72.53 | 84.77 | 32.2 | 29.03 | 29.71 |
| Change | - | -11.91% | -23.06% | 16.87% | - | -9.84% | 2.34% |
| Free Cash Flow (FCF) 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 4/18/22 | 4/17/23 | 4/15/24 | 4/14/25 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: JSTI Group
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 15.12% | 17.76% | 9.42% | 19.41% | 5.33% | 14.78% | 15.62% | 16.14% |
| EBIT Margin (%) | 11.9% | 14.5% | 6.93% | 6.07% | 1.4% | 9.62% | 10.29% | 10.82% |
| EBT Margin (%) | 11.59% | 14.4% | 6.72% | 5.82% | 1.25% | 9.38% | 10.05% | 10.58% |
| Net margin (%) | 9.22% | 11.36% | 6.24% | 4.74% | 0.56% | 4.23% | 4.54% | 4.78% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | 3.21% | 3.88% | 2.1% | 1.4% | - | - | - | - |
| ROE | 8.11% | 7.48% | 3.99% | 2.68% | - | 2.73% | 2.84% | 2.99% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 2.09% | 1.8% | 1.37% | 1.79% | - | 0.8% | 0.74% | 0.75% |
| CAPEX / EBITDA (%) | 13.83% | 10.16% | 14.59% | 9.24% | - | 5.43% | 4.73% | 4.64% |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 0.0692 | 0.2076 | 0.2432 | 0.2069 | 0.3578 | 0.35 | 0.38 | 0.35 |
| Change | - | 200% | 17.15% | -14.93% | 72.93% | -2.18% | 8.57% | -7.89% |
| Dividend per Share 1 | 0.118 | 0.14 | 0.115 | 0.07 | - | - | - | - |
| Change | - | 18.64% | -17.86% | -39.13% | - | - | - | - |
| Book Value Per Share 1 | 6.106 | 6.479 | 6.616 | 6.657 | 6.612 | 6.73 | 6.72 | 6.72 |
| Change | - | 6.11% | 2.12% | 0.61% | -0.68% | 1.79% | -0.15% | 0% |
| EPS 1 | 0.4519 | 0.47 | 0.261 | 0.1777 | 0.0186 | 0.13 | 0.14 | 0.15 |
| Change | - | 4.01% | -44.47% | -31.92% | -89.53% | 598.92% | 7.69% | 7.14% |
| Nbr of stocks (in thousands) | 1,262,828 | 1,262,828 | 1,262,828 | 1,262,828 | 1,262,828 | 1,262,828 | 1,262,828 | 1,262,828 |
| Announcement Date | 4/18/22 | 4/17/23 | 4/15/24 | 4/14/25 | 4/27/26 | - | - | - |
1CNY
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 41.1x | 38.1x |
| PBR | 0.79x | 0.79x |
| EV / Sales | 1.68x | 1.72x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
5.340CNY
Average target price
7.800CNY
Spread / Average Target
+46.07%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 300284 Stock
- Financials JSTI Group
Select your edition
All financial news and data tailored to specific country editions
