JIANGSU SHENTONG VALVE CO., LTD. Financials Jiangsu Shentong Valve Co., Ltd.
Equities
002438
CNE100000QH6
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.13 CNY | +1.27% |
|
-6.78% | -6.86% |
| 06-07 | Jiangsu Shentong Valve Co., Ltd. Announces Dividend on Share A for the Year 2023, Payable on June 14, 2024 | CI |
| 05-15 | Jiangsu Shentong Valve Co., Ltd. Approves Cash Dividend for the 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,930 | 6,480 | 9,963 | 5,547 | 6,065 | 5,578 | - | - |
| Enterprise Value (EV) 1 | 3,930 | 6,480 | 9,963 | 5,547 | 6,065 | 5,578 | 5,578 | 5,578 |
| P/E ratio | 21.7 x | 30 x | 39.3 x | 24.4 x | 22.6 x | 16.8 x | 13.9 x | 11.8 x |
| Yield | 0.62% | 0.37% | 0.24% | 0.46% | 1.34% | 1.17% | 1.47% | 1.21% |
| Capitalization / Revenue | 2.88 x | 4.09 x | 5.22 x | 2.84 x | 2.84 x | 2.17 x | 1.86 x | 1.57 x |
| EV / Revenue | 2.88 x | 4.09 x | 5.22 x | 2.84 x | 2.84 x | 2.17 x | 1.86 x | 1.57 x |
| EV / EBITDA | 14.3 x | 19.1 x | 25.7 x | 14.4 x | 12.7 x | 8.99 x | 7.67 x | 6.39 x |
| EV / FCF | - | - | -36.4 x | - | - | 15.2 x | -66.4 x | 40.1 x |
| FCF Yield | - | - | -2.75% | - | - | 6.6% | -1.51% | 2.49% |
| Price to Book | 1.98 x | 3 x | 4.17 x | 1.88 x | 1.85 x | 1.55 x | 1.41 x | 1.29 x |
| Nbr of stocks (in thousands) | 485,756 | 485,756 | 485,756 | 507,537 | 507,537 | 507,537 | - | - |
| Reference price 2 | 8.090 | 13.34 | 20.51 | 10.93 | 11.95 | 11.13 | 11.13 | 11.13 |
| Announcement Date | 19/01/20 | 19/01/21 | 18/04/22 | 17/04/23 | 22/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,363 | 1,586 | 1,910 | 1,955 | 2,133 | 2,571 | 3,000 | 3,560 |
| EBITDA 1 | 274 | 338.6 | 387.8 | 385.2 | 477.8 | 620.8 | 727.6 | 873 |
| EBIT 1 | 186.1 | 247 | 300.4 | 257.1 | 296.7 | 371.8 | 450.2 | 531.2 |
| Operating Margin | 13.65% | 15.58% | 15.73% | 13.15% | 13.91% | 14.46% | 15.01% | 14.92% |
| Earnings before Tax (EBT) 1 | 205.6 | 249.4 | 297.2 | 255.9 | 294.7 | 372.2 | 450.4 | 531.8 |
| Net income 1 | 180.7 | 216 | 253.4 | 227.6 | 268.9 | 335.9 | 407.5 | 480.4 |
| Net margin | 13.25% | 13.63% | 13.27% | 11.64% | 12.6% | 13.07% | 13.58% | 13.5% |
| EPS 2 | 0.3720 | 0.4447 | 0.5217 | 0.4483 | 0.5297 | 0.6625 | 0.8025 | 0.9467 |
| Free Cash Flow 1 | - | - | -273.6 | - | - | 368 | -84 | 139 |
| FCF margin | - | - | -14.33% | - | - | 14.31% | -2.8% | 3.9% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 59.28% | - | 15.92% |
| FCF Conversion (Net income) | - | - | - | - | - | 109.54% | - | 28.93% |
| Dividend per Share 2 | 0.0500 | 0.0500 | 0.0500 | 0.0500 | 0.1600 | 0.1300 | 0.1633 | 0.1350 |
| Announcement Date | 19/01/20 | 19/01/21 | 18/04/22 | 17/04/23 | 22/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 S1 | 2023 Q1 |
|---|---|---|---|---|
| Net sales 1 | - | - | - | 497.1 |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 73.8 | 30.38 | 104.2 | 75.97 |
| Net margin | - | - | - | 15.28% |
| EPS | 0.1454 | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 26/04/22 | 15/08/22 | 15/08/22 | 27/04/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | -274 | - | - | 368 | -84 | 139 |
| ROE (net income / shareholders' equity) | 9.54% | 10.5% | 11.1% | 9.06% | 8.64% | 9.51% | 10.2% | 11% |
| ROA (Net income/ Total Assets) | 5.43% | 6.22% | 6.35% | - | 4.62% | 5.73% | 6.46% | 6.93% |
| Assets 1 | 3,329 | 3,474 | 3,988 | - | 5,823 | 5,863 | 6,308 | 6,933 |
| Book Value Per Share 2 | 4.090 | 4.450 | 4.920 | 5.820 | 6.460 | 7.180 | 7.880 | 8.630 |
| Cash Flow per Share 2 | 0.2300 | 0.3100 | 0.4100 | 0.4900 | 0.3700 | 1.270 | 0.5700 | 1.890 |
| Capex 1 | 57.2 | 97.5 | 472 | 722 | 239 | 361 | 387 | 248 |
| Capex / Sales | 4.2% | 6.15% | 24.73% | 36.93% | 11.21% | 14.05% | 12.91% | 6.95% |
| Announcement Date | 19/01/20 | 19/01/21 | 18/04/22 | 17/04/23 | 22/04/24 | - | - | - |
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
3
Last Close Price
11.13
CNY
Average target price
14.55
CNY
Spread / Average Target
+30.73%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.86% | 768M | |
| +19.57% | 16.76B | |
| +20.33% | 8.25B | |
| -12.89% | 6.11B | |
| +27.92% | 1.86B | |
| +7.44% | 1.61B | |
| +5.02% | 799M | |
| -5.72% | 638M | |
| -28.41% | 519M | |
| -29.13% | 349M |
- Stock Market
- Equities
- 002438 Stock
- Financials Jiangsu Shentong Valve Co., Ltd.
