JIANGSU BOXIN INVESTING&HOLDINGS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.41 CNY | -5.01% |
|
-26.51% | -57.21% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,140 | 4,899 | 1,309 | 1,316 | 1,670 | 1,833 |
| Enterprise Value (EV) 1 | 4,101 | 4,896 | 1,381 | 1,536 | 1,828 | 1,992 |
| P/E ratio | -78.9 x | -729 x | 121 x | 106 x | 27 x | -14.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.64 x | 28.7 x | 5.35 x | 2.26 x | 4.32 x | 6.56 x |
| EV / Revenue | 2.62 x | 28.6 x | 5.65 x | 2.64 x | 4.73 x | 7.13 x |
| EV / EBITDA | -64.5 x | -131 x | 679 x | 29.5 x | 19.1 x | 59.1 x |
| EV / FCF | 142 x | -118 x | -17.6 x | -5.03 x | -14.4 x | -23.2 x |
| FCF Yield | 0.71% | -0.85% | -5.69% | -19.9% | -6.93% | -4.3% |
| Price to Book | 349 x | -6,665 x | 129 x | 58.3 x | 19.8 x | -176 x |
| Nbr of stocks (in thousands) | 230,000 | 230,000 | 230,000 | 230,000 | 230,000 | 230,000 |
| Reference price 2 | 18.00 | 21.30 | 5.690 | 5.720 | 7.260 | 7.970 |
| Announcement Date | 29/04/19 | 27/04/20 | 27/04/21 | 28/04/22 | 27/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,566 | 170.9 | 244.4 | 581.6 | 386.5 | 279.4 |
| EBITDA 1 | -63.59 | -37.25 | 2.033 | 52.06 | 95.85 | 33.72 |
| EBIT 1 | -63.92 | -37.54 | 1.231 | 43.87 | 69.96 | 7.571 |
| Operating Margin | -4.08% | -21.96% | 0.5% | 7.54% | 18.1% | 2.71% |
| Earnings before Tax (EBT) 1 | -64.57 | -11.53 | 39.29 | 26.6 | 94.75 | -215.3 |
| Net income 1 | -52.45 | -6.727 | 10.87 | 12.43 | 61.86 | -123.8 |
| Net margin | -3.35% | -3.94% | 4.45% | 2.14% | 16% | -44.31% |
| EPS 2 | -0.2280 | -0.0292 | 0.0472 | 0.0540 | 0.2690 | -0.5382 |
| Free Cash Flow 1 | 28.95 | -41.65 | -78.59 | -305.3 | -126.7 | -85.77 |
| FCF margin | 1.85% | -24.37% | -32.15% | -52.5% | -32.79% | -30.7% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/04/19 | 27/04/20 | 27/04/21 | 28/04/22 | 27/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 72.6 | 220 | 158 | 159 |
| Net Cash position 1 | 38.9 | 3.29 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 35.69 x | 4.226 x | 1.646 x | 4.723 x |
| Free Cash Flow 1 | 29 | -41.7 | -78.6 | -305 | -127 | -85.8 |
| ROE (net income / shareholders' equity) | -138% | -121% | 231% | 20.1% | 34.8% | -103% |
| ROA (Net income/ Total Assets) | -12.6% | -7.28% | 0.26% | 3.54% | 4.04% | 0.49% |
| Assets 1 | 414.9 | 92.42 | 4,250 | 351.3 | 1,532 | -25,519 |
| Book Value Per Share 2 | 0.0500 | -0 | 0.0400 | 0.1000 | 0.3700 | -0.0500 |
| Cash Flow per Share 2 | 0.1700 | 0.0100 | 1.420 | 0.8600 | 0.3000 | 0.0700 |
| Capex 1 | 0.8 | 0.1 | 3.9 | 98 | 3.09 | 0.09 |
| Capex / Sales | 0.05% | 0.06% | 1.6% | 16.86% | 0.8% | 0.03% |
| Announcement Date | 29/04/19 | 27/04/20 | 27/04/21 | 28/04/22 | 27/04/23 | 29/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -57.21% | 114M | |
| +7.91% | 5.77B | |
| +15.99% | 3.31B | |
| -14.82% | 1.2B | |
| +35.42% | 1.12B | |
| +8.76% | 768M | |
| 0.00% | 665M | |
| -11.55% | 536M | |
| -1.43% | 465M | |
| +16.36% | 412M |
- Stock Market
- Equities
- 600083 Stock
- Financials Jiangsu Boxin Investing&Holdings Co.,Ltd.
