BEIJING JINGWEI HIRAIN TECHNOLOGIES CO., INC. Financials Beijing Jingwei Hirain Technologies Co., Inc.
Equities
688326
CNE1000059C2
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 60.01 CNY | +2.41% |
|
-3.27% | -48.29% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 17,916 | 13,830 | 6,954 | - | - |
| Enterprise Value (EV) 1 | 14,461 | 10,766 | 4,282 | 5,698 | 4,455 |
| P/E ratio | 70.1 x | -63.4 x | -154 x | 19.4 x | 12.3 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 4.45 x | 2.96 x | 1.21 x | 0.89 x | 0.78 x |
| EV / Revenue | 3.6 x | 2.3 x | 0.75 x | 0.73 x | 0.5 x |
| EV / EBITDA | 52.5 x | -68.1 x | 69.8 x | 11.7 x | 5.2 x |
| EV / FCF | -41,317,030 x | - | - | - | - |
| FCF Yield | -0% | - | - | - | - |
| Price to Book | 3.38 x | 2.77 x | 1.48 x | 1.32 x | 1.31 x |
| Nbr of stocks (in thousands) | 120,000 | 119,177 | 115,882 | - | - |
| Reference price 2 | 149.3 | 116.0 | 60.01 | 60.01 | 60.01 |
| Announcement Date | 27/02/23 | 23/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,022 | 4,676 | 5,744 | 7,776 | 8,871 |
| EBITDA 1 | - | 275.5 | -158 | 61.38 | 488.8 | 856 |
| EBIT 1 | - | 191.1 | -286 | -60.34 | 342.2 | 655.8 |
| Operating Margin | - | 4.75% | -6.12% | -1.05% | 4.4% | 7.39% |
| Earnings before Tax (EBT) 1 | - | 191 | -285.3 | -60.68 | 357.3 | 532.5 |
| Net income 1 | 146.2 | 234.6 | -218.8 | -46.64 | 371.3 | 466.6 |
| Net margin | - | 5.83% | -4.68% | -0.81% | 4.77% | 5.26% |
| EPS 2 | 1.620 | 2.130 | -1.830 | -0.3900 | 3.095 | 4.880 |
| Free Cash Flow | - | -350 | - | - | - | - |
| FCF margin | - | -8.7% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 17/04/22 | 27/02/23 | 23/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,325 | 739 | 958.3 | 1,161 | 1,818 | 889.4 | 1,324 | 1,772 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | 76.36 | -132.5 | -34.19 | - | - | -204.1 | - | - |
| Operating Margin | - | 5.76% | -17.93% | -3.57% | - | - | -22.95% | - | - |
| Earnings before Tax (EBT) | - | 76.3 | - | - | - | - | - | - | - |
| Net income | 48.23 | 86.22 | - | - | - | - | - | - | - |
| Net margin | - | 6.51% | - | - | - | - | - | - | - |
| EPS 2 | 0.4100 | 0.7400 | - | - | -0.4300 | -0.6600 | -1.640 | 0.3400 | 0.4900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 26/10/22 | 27/02/23 | 26/04/23 | 29/08/23 | 27/10/23 | 23/02/24 | 27/04/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 3,455 | 3,065 | 2,672 | 1,256 | 2,499 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -350 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 5.88% | -4.24% | -0.92% | 6.39% | 8.32% |
| ROA (Net income/ Total Assets) | - | 3.51% | - | -0.2% | 3.5% | 5.8% |
| Assets 1 | - | 6,686 | - | 23,320 | 10,608 | 8,045 |
| Book Value Per Share 2 | - | 44.20 | 41.90 | 40.60 | 45.40 | 45.80 |
| Cash Flow per Share 2 | - | 0.4400 | -4.660 | -1.140 | 2.460 | 4.270 |
| Capex 1 | - | 403 | 421 | 450 | 277 | 391 |
| Capex / Sales | - | 10.01% | 9% | 7.83% | 3.57% | 4.41% |
| Announcement Date | 17/04/22 | 27/02/23 | 23/02/24 | - | - | - |
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
7
Last Close Price
60.01
CNY
Average target price
94.25
CNY
Spread / Average Target
+57.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -48.29% | 941M | |
| +23.77% | 49.31B | |
| -8.28% | 22.39B | |
| +20.25% | 20.29B | |
| +27.95% | 17.81B | |
| -4.22% | 15.17B | |
| -17.45% | 13.77B | |
| -19.01% | 13.69B | |
| +32.05% | 11.8B | |
| +39.80% | 10.96B |
- Stock Market
- Equities
- 688326 Stock
- Financials Beijing Jingwei Hirain Technologies Co., Inc.
