Financials JHT Design Co.,Ltd.

Equities

603061

CNE100005ZR5

Semiconductors

End-of-day quote Shanghai S.E. 23:00:00 27/06/2024 BST 5-day change 1st Jan Change
64.28 CNY +0.06% Intraday chart for JHT Design Co.,Ltd. -10.30% -32.32%

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 5,699 3,857 - -
Enterprise Value (EV) 1 5,699 3,857 3,857 3,857
P/E ratio 64.6 x 27.6 x 21.1 x 18.4 x
Yield 0.19% - - -
Capitalization / Revenue 16.4 x 8.38 x 6.83 x 5.42 x
EV / Revenue 16.4 x 8.38 x 6.83 x 5.42 x
EV / EBITDA - 21.7 x 16.6 x 14.4 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book 4.07 x 2.51 x 2.26 x 2.02 x
Nbr of stocks (in thousands) 60,000 60,000 - -
Reference price 2 94.98 64.28 64.28 64.28
Announcement Date 26/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 347.2 460.3 565 712
EBITDA 1 - - 177.9 231.7 268
EBIT 1 - 92.79 164.1 212.3 242.6
Operating Margin - 26.72% 35.65% 37.57% 34.08%
Earnings before Tax (EBT) 1 - 92.73 162.3 210.4 241.4
Net income 1 153.9 84.79 140 183.1 210
Net margin - 24.42% 30.41% 32.4% 29.5%
EPS 2 3.420 1.470 2.330 3.050 3.500
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - 0.1770 - - -
Announcement Date 01/03/23 26/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 6.84% 9.13% 10.7% 11%
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 2 - 23.30 25.60 28.50 31.90
Cash Flow per Share 2 - -0.8100 6.490 -4.820 6.440
Capex 1 - 123 55.6 70.1 81.4
Capex / Sales - 35.38% 12.08% 12.4% 11.44%
Announcement Date 01/03/23 26/04/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
64.28
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603061 Stock
  4. Financials JHT Design Co.,Ltd.