XIAMEN JIHONG TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.34 CNY | +3.75% |
|
+7.43% | -20.53% |
| 11-05 | Xiamen Jihong Technology Co., Ltd. announces an Equity Buyback for CNY 100 million worth of its shares. | CI |
| 11-04 | Xiamen Jihong Technology Co., Ltd. authorizes a Buyback Plan. | CI |
Projected Income Statement: Xiamen Jihong Technology Co., Ltd.
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,009 | 4,410 | - | 6,695 | 7,837 | 9,029 | 10,421 |
| Change | - | 46.56% | - | - | 17.06% | 15.21% | 15.42% |
| EBITDA 1 | - | - | - | 485.2 | 651.3 | 779.1 | 877.9 |
| Change | - | - | - | - | 34.23% | 19.62% | 12.69% |
| EBIT 1 | 379.3 | 653.5 | - | 386.5 | 495.7 | 598.8 | 734.5 |
| Change | - | 72.28% | - | - | 28.26% | 20.81% | 22.67% |
| Interest Paid | -23.85 | -34.77 | - | -0.2442 | - | -2 | - |
| Earnings before Tax (EBT) 1 | 381.5 | 652.8 | - | 386.5 | 495.9 | 599.1 | 734.2 |
| Change | - | 71.1% | - | - | 28.31% | 20.82% | 22.55% |
| Net income 1 | 326.3 | 558.7 | 184 | 345.1 | 426.4 | 513.2 | 604.3 |
| Change | - | 71.25% | - | 87.57% | 23.57% | 20.35% | 17.74% |
| Announcement Date | 2/26/20 | 4/22/21 | 4/11/23 | 3/29/24 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Xiamen Jihong Technology Co., Ltd.
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 2/26/20 | 4/22/21 | 4/11/23 | 3/29/24 | - | - | - |
Estimates
Cash Flow Forecast: Xiamen Jihong Technology Co., Ltd.
| Fiscal Period: December | 2019 | 2020 | 2024 | 2025 |
|---|---|---|---|---|
| CAPEX 1 | 209.2 | 137.1 | 158 | 146 |
| Change | - | -34.44% | - | -7.59% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 2/26/20 | 4/22/21 | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Xiamen Jihong Technology Co., Ltd.
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | - | 7.25% | 8.31% | 8.63% | 8.42% |
| EBIT Margin (%) | 12.6% | 14.82% | - | - | 5.77% | 6.32% | 6.63% | 7.05% |
| EBT Margin (%) | 12.68% | 14.8% | - | - | 5.77% | 6.33% | 6.64% | 7.05% |
| Net margin (%) | 10.84% | 12.67% | - | - | 5.15% | 5.44% | 5.68% | 5.8% |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | - | 21.28% | - | - | - | 11.09% | 12.02% | - |
| ROE | 28.63% | 34.4% | - | - | 15.84% | 16.36% | 17.26% | 17.42% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 6.95% | 3.11% | - | - | - | 2.02% | 1.62% | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | 24.26% | 18.74% | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 0.8382 | 1.425 | - | - | 1.885 | -0.005 | 2.425 | -0.26 |
| Change | - | 70.05% | - | - | - | -100.27% | -48,600% | -110.72% |
| Dividend per Share 1 | 0.0588 | 0.1 | - | - | - | 0.44 | 0.53 | - |
| Change | - | 70.01% | - | - | - | - | 20.45% | - |
| Book Value Per Share 1 | 3.718 | 4.6 | - | - | 5.923 | 6.78 | 7.74 | 9.24 |
| Change | - | 23.71% | - | - | - | 14.47% | 14.16% | 19.38% |
| EPS 1 | 0.8941 | 1.48 | - | 0.48 | 0.92 | 1.105 | 1.335 | 1.57 |
| Change | - | 65.53% | - | - | 91.67% | 20.11% | 20.81% | 17.6% |
| Nbr of stocks (in thousands) | 378,409 | 378,409 | - | 372,334 | 385,009 | 378,824 | 378,824 | 378,824 |
| Announcement Date | 2/26/20 | 4/22/21 | - | 4/11/23 | 3/29/24 | - | - | - |
1CNY
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 14.8x | 12.2x |
| PBR | 2.41x | 2.11x |
| EV / Sales | 0.79x | 0.69x |
| Yield | 2.69% | 3.24% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
16.34
Average target price
-
Annual profits - Rate of surprise
- Stock Market
- Equities
- 002803 Stock
- Financials Xiamen Jihong Technology Co., Ltd.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition