Company Valuation: Wuhan Jingce Electronics Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,146 13,674 24,113 17,584 25,513 60,730 - -
Change - -32.12% 76.34% -27.08% 45.09% 138.04% - -
Enterprise Value (EV) 1 19,906 14,618 25,254 19,419 27,274 59,654 60,730 60,730
Change - -26.56% 72.76% -23.1% 40.44% 118.73% 1.8% 0%
P/E 95.3x 48.7x 159x -184x 246x 164x 98.6x 63.7x
PBR 6.18x 4.4x 7.17x 5.57x 6.23x 13.4x 11.4x 9.68x
PEG - 1.4x -3.4x 1x -1x 1x 1.5x 1.2x
Capitalization / Revenue 8.36x 5.01x 9.93x 6.86x 7.62x 15x 11x 9.33x
EV / Revenue 8.26x 5.35x 10.4x 7.57x 8.15x 14.8x 11x 9.33x
EV / EBITDA 68.2x 41.3x 92.6x 896x 108x 72.7x 49.7x 37.2x
EV / EBIT 113x 58.6x 196x -89.8x 381x 112x 70.3x 60.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.3 0.3 0.2 - 0.2 - - -
Rate of return 0.41% 0.6% 0.23% - 0.22% - - -
EPS 2 0.76 1.03 0.55 -0.35 0.37 1.324 2.201 3.41
Distribution rate 39.5% 29.1% 36.4% - 54.1% - - -
Net sales 1 2,409 2,731 2,429 2,565 3,348 4,043 5,534 6,508
EBITDA 1 291.8 354.3 272.6 21.68 252.9 820.4 1,222 1,632
EBIT 1 176.2 249.3 129.1 -216.2 71.54 532.8 864.4 1,004
Net income 1 192.3 271.8 150.1 -97.6 82.02 365.5 608.5 953.1
Net Debt 1 -239.6 944.3 1,141 1,836 1,761 -1,076 - -
Reference price 2 72.43 50.20 87.62 64.30 91.20 217.09 217.09 217.09
Nbr of stocks (in thousands) 278,144 272,394 275,202 273,467 279,745 279,747 - -
Announcement Date 4/25/22 4/23/23 4/22/24 4/24/25 4/27/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
163.96x14.76x72.72x-.--% 9.03B
39.02x7.5x21.84x-.--% 53.84B
29.6x4.32x15.43x0.36% 18.87B
306.54x - - - 18.3B
37.38x8.52x27.8x0.57% 10.18B
49.49x5.62x22.69x - 7.44B
7.6x - - 7.08% 7.08B
29.84x3.41x16.57x0.32% 7.04B
153.41x - - - 6.77B
Average 90.76x 7.35x 29.51x 1.39% 15.4B
Weighted average by Cap. 85.18x 7.25x 25.30x 0.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 300567 Stock
  4. Valuation Wuhan Jingce Electronics Group Co., Ltd.