SICHUAN INJET ELECTRIC CO., LTD. Financials Sichuan Injet Electric Co., Ltd.
Equities
300820
CNE100003SG8
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.85 CNY | -3.49% |
|
-8.61% | -19.95% |
| 04-25 | Sichuan Injet Electric Co., Ltd. Announces Profit Distribution Proposal for 2023 | CI |
| 04-24 | Sichuan Injet Electric 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 | 5,112 | 8,541 | 10,525 | 12,577 | 10,071 | - | - |
| Enterprise Value (EV) 1 | 5,112 | 8,541 | 10,525 | 12,159 | 9,863 | 9,701 | 10,071 |
| P/E ratio | 47.6 x | 54.5 x | 31 x | 28.8 x | 16.8 x | 13.9 x | 12.4 x |
| Yield | - | 0.56% | 0.68% | 0.7% | 1.21% | 1.48% | 1.59% |
| Capitalization / Revenue | - | 12.9 x | 8.21 x | 7.11 x | 4.18 x | 3.4 x | 2.85 x |
| EV / Revenue | - | 12.9 x | 8.21 x | 6.87 x | 4.09 x | 3.28 x | 2.85 x |
| EV / EBITDA | - | - | 26 x | 23.3 x | 14.3 x | 11.2 x | 10.1 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 7.21 x | 6.99 x | 5.88 x | 3.9 x | 3.17 x | 2.62 x |
| Nbr of stocks (in thousands) | 213,773 | 213,773 | 214,845 | 219,578 | 219,649 | - | - |
| Reference price 2 | 23.91 | 39.96 | 48.99 | 57.28 | 45.85 | 45.85 | 45.85 |
| Announcement Date | 21-04-09 | 22-04-25 | 23-04-11 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 660 | 1,283 | 1,770 | 2,412 | 2,962 | 3,528 |
| EBITDA 1 | - | - | 405.2 | 521.7 | 691 | 863.7 | 1,002 |
| EBIT 1 | - | 182.6 | 389.2 | 498.7 | 659.7 | 819 | 951 |
| Operating Margin | - | 27.66% | 30.34% | 28.18% | 27.35% | 27.65% | 26.96% |
| Earnings before Tax (EBT) 1 | - | 181.1 | 390.2 | 496.6 | 649.3 | 793.3 | 949 |
| Net income 1 | 104.5 | 157.4 | 339.1 | 431.4 | 601.2 | 767.1 | 815.5 |
| Net margin | - | 23.85% | 26.44% | 24.38% | 24.92% | 25.9% | 23.12% |
| EPS 2 | 0.5022 | 0.7333 | 1.580 | 1.990 | 2.728 | 3.302 | 3.700 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.2222 | 0.3333 | 0.4000 | 0.5544 | 0.6790 | 0.7300 |
| Announcement Date | 21-04-09 | 22-04-25 | 23-04-11 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 489 | 637.3 | 374.5 | 503.9 | 644.2 | 1,034 | 513.2 | 634.1 |
| EBITDA 1 | - | - | - | - | 136.9 | 176.1 | 299.2 | 133.2 | 178.5 |
| EBIT 1 | - | - | 172.1 | 102 | 130.1 | 169.3 | 292.4 | 124.4 | 169.7 |
| Operating Margin | - | - | 27% | 27.23% | 25.83% | 26.28% | 28.29% | 24.25% | 26.76% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income 1 | 162.7 | 117.2 | 151.5 | 79.96 | 133.8 | 169.6 | 266.7 | 129.9 | 169.8 |
| Net margin | - | 23.97% | 23.78% | 21.35% | 26.55% | 26.33% | 25.81% | 25.32% | 26.79% |
| EPS 2 | 0.7500 | 0.5392 | 0.7000 | 0.3600 | 0.6079 | 0.7707 | 1.212 | 0.5904 | 0.7717 |
| Dividend per Share 2 | - | - | - | - | - | - | 0.6333 | - | - |
| Announcement Date | 23-08-28 | 23-10-26 | 24-04-24 | 24-04-24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 418 | 208 | 370 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13.8% | 25.3% | 24.3% | 24% | 24% | 21.2% |
| ROA (Net income/ Total Assets) | - | - | 13.7% | - | 11.3% | 11.6% | 11.4% |
| Assets 1 | - | - | 2,469 | - | 5,305 | 6,594 | 7,185 |
| Book Value Per Share 2 | - | 5.540 | 7.000 | 9.740 | 11.70 | 14.50 | 17.50 |
| Cash Flow per Share 2 | - | 0.0400 | 0.2100 | 0.6300 | 1.210 | 1.800 | 1.600 |
| Capex 1 | - | 65.9 | 96.3 | 123 | 105 | 96.7 | 103 |
| Capex / Sales | - | 9.98% | 7.51% | 6.96% | 4.36% | 3.27% | 2.91% |
| Announcement Date | 21-04-09 | 22-04-25 | 23-04-11 | 24-04-24 | - | - | - |
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
5
Last Close Price
45.85
CNY
Average target price
68.67
CNY
Spread / Average Target
+49.76%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -19.95% | 1.39B | |
| +24.65% | 124B | |
| -10.29% | 65.52B | |
| -9.11% | 20.75B | |
| +2.72% | 16.79B | |
| -24.48% | 15.51B | |
| -7.70% | 11B | |
| -10.60% | 4.74B | |
| -7.02% | 4.3B | |
| +6.02% | 3.98B |
- Stock Market
- Equities
- 300820 Stock
- Financials Sichuan Injet Electric Co., Ltd.