J.S. CORRUGATING MACHINERY CO., LTD. Financials J.S. Corrugating Machinery Co., Ltd.
Equities
000821
CNE000000743
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.91 CNY | -1.63% |
|
-4.20% | -12.46% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,490 | 8,468 | 10,202 | 9,868 | 8,638 | - | - |
| Enterprise Value (EV) 1 | 5,490 | 8,468 | 10,202 | 9,868 | 8,638 | 8,638 | 8,638 |
| P/E ratio | 86.4 x | 53 x | 33.5 x | 29.4 x | 16.3 x | 12.3 x | 8.26 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | 2.1 x | 1.37 x | 0.98 x | 0.85 x | 0.69 x |
| EV / Revenue | - | - | 2.1 x | 1.37 x | 0.98 x | 0.85 x | 0.69 x |
| EV / EBITDA | - | - | 23 x | 18.9 x | 11.3 x | 9.05 x | 6.26 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 3.1 x | 2.71 x | 2.08 x | 1.77 x | 1.47 x |
| Nbr of stocks (in thousands) | 529,397 | 614,036 | 622,098 | 621,005 | 621,005 | - | - |
| Reference price 2 | 10.37 | 13.79 | 16.40 | 15.89 | 13.91 | 13.91 | 13.91 |
| Announcement Date | 14/04/21 | 29/04/22 | 11/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 4,868 | 7,214 | 8,790 | 10,172 | 12,517 |
| EBITDA 1 | - | - | 444.1 | 522.3 | 765.6 | 954.9 | 1,379 |
| EBIT 1 | - | - | 373.9 | 437.9 | 632.2 | 857 | 1,258 |
| Operating Margin | - | - | 7.68% | 6.07% | 7.19% | 8.42% | 10.05% |
| Earnings before Tax (EBT) 1 | - | - | 376.5 | 436.7 | 628.4 | 855.7 | 1,256 |
| Net income 1 | 60.91 | 145.8 | 301.9 | 336.5 | 532 | 705.1 | 1,048 |
| Net margin | - | - | 6.2% | 4.66% | 6.05% | 6.93% | 8.37% |
| EPS 2 | 0.1200 | 0.2600 | 0.4900 | 0.5400 | 0.8533 | 1.130 | 1.683 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 14/04/21 | 29/04/22 | 11/04/23 | 24/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 9.59% | 9.69% | 13% | 14.4% | 17.8% |
| ROA (Net income/ Total Assets) | - | - | 3.39% | - | 3.3% | 3.93% | 4.76% |
| Assets 1 | - | - | 8,902 | - | 16,105 | 17,942 | 22,027 |
| Book Value Per Share 2 | - | - | 5.290 | 5.850 | 6.680 | 7.860 | 9.440 |
| Cash Flow per Share 2 | - | - | - | 1.910 | 2.440 | 1.340 | 2.090 |
| Capex 1 | - | - | 387 | 215 | 41 | 166 | 188 |
| Capex / Sales | - | - | 7.95% | 2.98% | 0.47% | 1.63% | 1.5% |
| Announcement Date | 14/04/21 | 29/04/22 | 11/04/23 | 24/04/24 | - | - | - |
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
4
Last Close Price
13.91
CNY
Average target price
21
CNY
Spread / Average Target
+50.97%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.46% | 1.19B | |
| +3.63% | 15.66B | |
| +36.13% | 5.43B | |
| -3.37% | 4.88B | |
| -3.73% | 4.8B | |
| -16.02% | 4.62B | |
| +42.38% | 3.75B | |
| +15.27% | 3.74B | |
| +0.79% | 3.32B | |
| -5.59% | 3.1B |
- Stock Market
- Equities
- 000821 Stock
- Financials J.S. Corrugating Machinery Co., Ltd.
