SUZHOU SHIJING ENVIRONMENTAL TECHNOLOGY CO.,LTD. Financials Suzhou Shijing Environmental Technology Co.,Ltd.
Equities
301030
CNE100004N83
Environmental Services & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 53.77 CNY | +0.34% |
|
+7.80% | +28.94% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,311 | 5,561 | 5,990 | 7,724 | - | - |
| Enterprise Value (EV) 1 | 4,311 | 5,561 | 5,990 | 7,724 | 7,724 | 7,724 |
| P/E ratio | 63.4 x | 57.1 x | 26.9 x | 7.35 x | 4.64 x | 3.34 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 3.88 x | 1.74 x | 0.67 x | 0.38 x | 0.28 x |
| EV / Revenue | - | 3.88 x | 1.74 x | 0.67 x | 0.38 x | 0.28 x |
| EV / EBITDA | - | 48.6 x | 19.8 x | 5.39 x | 3.44 x | 2.5 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 4.87 x | 3.23 x | 2.7 x | 1.71 x | 1.13 x |
| Nbr of stocks (in thousands) | 133,333 | 133,333 | 143,647 | 143,647 | - | - |
| Reference price 2 | 32.33 | 41.71 | 41.70 | 53.77 | 53.77 | 53.77 |
| Announcement Date | 22-04-19 | 23-04-23 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,433 | 3,443 | 11,502 | 20,263 | 27,525 |
| EBITDA 1 | - | 114.5 | 303.2 | 1,433 | 2,245 | 3,090 |
| EBIT 1 | - | 106.2 | 281.3 | 1,257 | 1,971 | 2,738 |
| Operating Margin | - | 7.41% | 8.17% | 10.93% | 9.73% | 9.95% |
| Earnings before Tax (EBT) 1 | - | 106.9 | 226.1 | 1,257 | 1,971 | 2,738 |
| Net income 1 | 58.19 | 97.02 | 216.6 | 1,052 | 1,665 | 2,316 |
| Net margin | - | 6.77% | 6.29% | 9.15% | 8.22% | 8.41% |
| EPS 2 | 0.5100 | 0.7300 | 1.550 | 7.320 | 11.59 | 16.12 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 22-04-19 | 23-04-23 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 8.97% | 13.8% | 36.8% | 36.8% | 33.8% |
| ROA (Net income/ Total Assets) | - | - | - | 8.7% | 8.9% | 9.3% |
| Assets 1 | - | - | - | 12,092 | 18,708 | 24,903 |
| Book Value Per Share 2 | - | 8.560 | 12.90 | 19.90 | 31.50 | 47.60 |
| Cash Flow per Share | - | -5.560 | - | - | - | - |
| Capex 1 | - | 108 | 563 | 800 | 500 | 500 |
| Capex / Sales | - | 7.51% | 16.35% | 6.96% | 2.47% | 1.82% |
| Announcement Date | 22-04-19 | 23-04-23 | 24-04-24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
53.77
CNY
Average target price
73
CNY
Spread / Average Target
+35.76%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +28.94% | 1.07B | |
| +14.89% | 59.25B | |
| +16.72% | 23.68B | |
| +21.84% | 11.44B | |
| +28.08% | 11.36B | |
| -9.48% | 6.13B | |
| +27.11% | 4.97B | |
| +22.25% | 4.51B | |
| -2.71% | 3.07B | |
| -1.80% | 2.47B |
- Stock Market
- Equities
- 301030 Stock
- Financials Suzhou Shijing Environmental Technology Co.,Ltd.