Financials Xiamen Jihong Technology Co., Ltd.

Equities

002803

CNE1000027L0

Internet Services

End-of-day quote Shenzhen S.E. 18:00:00 2024-05-23 EDT 5-day change 1st Jan Change
13.58 CNY -1.16% Intraday chart for Xiamen Jihong Technology Co., Ltd. -4.10% -33.95%

Valuation

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Capitalization 1 5,894 12,200 5,898 7,916 5,228 - -
Enterprise Value (EV) 1 5,894 12,200 5,898 7,916 5,228 5,228 5,228
P/E ratio 17.4 x 21.8 x 33 x 22.3 x 12.3 x 10.2 x 8.65 x
Yield 0.38% 0.31% - - 3.24% 3.9% 4.49%
Capitalization / Revenue 1.96 x 2.77 x - 1.18 x 0.67 x 0.58 x 0.5 x
EV / Revenue 1.96 x 2.77 x - 1.18 x 0.67 x 0.58 x 0.5 x
EV / EBITDA - - - 16.3 x 8.03 x 6.71 x 5.83 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 4.19 x 7.01 x - 3.47 x 2 x 1.75 x 1.54 x
Nbr of stocks (in thousands) 378,409 378,409 372,334 385,009 385,009 - -
Reference price 2 15.58 32.24 15.84 20.56 13.58 13.58 13.58
Announcement Date 20-02-26 21-04-22 23-04-11 24-03-29 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Net sales 1 3,009 4,410 - 6,695 7,837 9,029 10,425
EBITDA 1 - - - 485.2 651.3 779.1 896.4
EBIT 1 379.3 653.5 - 386.5 495.7 598.8 706.8
Operating Margin 12.6% 14.82% - 5.77% 6.32% 6.63% 6.78%
Earnings before Tax (EBT) 1 381.5 652.8 - 386.5 495.9 599.1 707.1
Net income 1 326.3 558.7 184 345.1 426.4 513.2 604.3
Net margin 10.84% 12.67% - 5.15% 5.44% 5.68% 5.8%
EPS 2 0.8941 1.480 0.4800 0.9200 1.105 1.335 1.570
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.0588 0.1000 - - 0.4400 0.5300 0.6100
Announcement Date 20-02-26 21-04-22 23-04-11 24-03-29 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 28.6% 34.4% - 15.8% 16.4% 17.3% 17.9%
ROA (Net income/ Total Assets) - 21.3% - - 11.1% 12% 12.4%
Assets 1 - 2,625 - - 3,845 4,270 4,870
Book Value Per Share 2 3.720 4.600 - 5.920 6.780 7.740 8.800
Cash Flow per Share 2 0.8400 1.430 - 1.880 -0.0100 2.430 0.8100
Capex 1 209 137 - - 158 146 143
Capex / Sales 6.95% 3.11% - - 2.02% 1.62% 1.37%
Announcement Date 20-02-26 21-04-22 23-04-11 24-03-29 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
13.58
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002803 Stock
  4. Financials Xiamen Jihong Technology Co., Ltd.