SHANDONG JINJING SCIENCE & TECHNOLOGY STOCK CO.,LTD Financials Shandong Jinjing Science & Technology Stock Co.,Ltd
Equities
600586
CNE000001C57
Commodity Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.84 CNY | 0.00% |
|
-7.01% | -12.57% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,287 | 13,230 | 12,445 | 9,468 | 8,277 | - | - |
| Enterprise Value (EV) 1 | 9,287 | 13,230 | 12,445 | 9,468 | 8,277 | 8,277 | 8,277 |
| P/E ratio | 28.3 x | 10.1 x | 33.5 x | 20.5 x | 19.8 x | 15 x | 8.98 x |
| Yield | - | - | 0.34% | 1.5% | 1.2% | 1.37% | - |
| Capitalization / Revenue | - | 1.91 x | 1.67 x | 1.19 x | 1 x | 0.98 x | 0.83 x |
| EV / Revenue | - | 1.91 x | 1.67 x | 1.19 x | 1 x | 0.98 x | 0.83 x |
| EV / EBITDA | - | 7.89 x | 14.2 x | 8.8 x | 7.24 x | 6.31 x | 4.61 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.41 x | 2.31 x | 1.63 x | 1.35 x | 1.26 x | 1.06 x |
| Nbr of stocks (in thousands) | 1,428,770 | 1,428,770 | 1,428,770 | 1,417,338 | 1,417,338 | - | - |
| Reference price 2 | 6.500 | 9.260 | 8.710 | 6.680 | 5.840 | 5.840 | 5.840 |
| Announcement Date | 4/22/21 | 4/11/22 | 4/11/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 6,922 | 7,459 | 7,970 | 8,268 | 8,440 | 10,001 |
| EBITDA 1 | - | 1,677 | 878.1 | 1,075 | 1,144 | 1,312 | 1,797 |
| EBIT 1 | - | 1,661 | 409.6 | 564.2 | 595.5 | 870 | 1,082 |
| Operating Margin | - | 24% | 5.49% | 7.08% | 7.2% | 10.31% | 10.82% |
| Earnings before Tax (EBT) 1 | - | 1,620 | 395.5 | 522.7 | 480.7 | 846.1 | 1,055 |
| Net income 1 | 330.9 | 1,307 | 355.9 | 461.8 | 420.5 | 747.5 | 932.4 |
| Net margin | - | 18.89% | 4.77% | 5.79% | 5.09% | 8.86% | 9.32% |
| EPS 2 | 0.2300 | 0.9151 | 0.2600 | 0.3258 | 0.2950 | 0.3900 | 0.6500 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.0300 | 0.1000 | 0.0700 | 0.0800 | - |
| Announcement Date | 4/22/21 | 4/11/22 | 4/11/23 | 4/19/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 |
|---|---|---|---|---|
| Net sales 1 | - | 1,810 | 3,715 | 2,090 |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 87.86 | 173.3 | 261.1 | 161.5 |
| Net margin | - | 9.57% | 7.03% | 7.73% |
| EPS | 0.0615 | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 4/27/23 | 8/25/23 | 8/25/23 | 10/25/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 26% | 6.52% | 8.23% | 6.8% | 8.3% | 11.9% |
| ROA (Net income/ Total Assets) | - | - | 3.11% | 4.04% | 2.8% | 2.9% | - |
| Assets 1 | - | - | 11,461 | 11,435 | 15,016 | 25,777 | - |
| Book Value Per Share 2 | - | 3.840 | 3.760 | 4.090 | 4.320 | 4.650 | 5.490 |
| Cash Flow per Share 2 | - | 1.130 | 0.6800 | 0.4900 | 0.9200 | 0.9000 | 1.120 |
| Capex 1 | - | - | 458 | 408 | 817 | 817 | - |
| Capex / Sales | - | - | 6.14% | 5.12% | 9.88% | 9.68% | - |
| Announcement Date | 4/22/21 | 4/11/22 | 4/11/23 | 4/19/24 | - | - | - |
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
2
Last Close Price
5.84
CNY
Average target price
7.01
CNY
Spread / Average Target
+20.03%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.57% | 1.14B | |
| -15.89% | 2.14B | |
| -36.35% | 1.77B | |
| -10.05% | 1.72B | |
| +56.02% | 700M | |
| -24.77% | 601M | |
| -18.07% | 475M | |
| -32.50% | 439M | |
| -12.73% | 409M | |
| -31.04% | 401M |
- Stock Market
- Equities
- 600586 Stock
- Financials Shandong Jinjing Science & Technology Stock Co.,Ltd
