Financials Jiangsu United Water Technology Co.,Ltd.

Equities

603291

CNE100005ZZ8

Water Utilities

End-of-day quote Shanghai S.E. 23:00:00 28/05/2024 BST 5-day change 1st Jan Change
13.98 CNY +0.14% Intraday chart for Jiangsu United Water Technology Co.,Ltd. -10.67% -7.97%

Valuation

Fiscal Period: December 2023 2024 2025 2026
Capitalization 1 6,429 5,866 - -
Enterprise Value (EV) 1 6,429 5,866 5,866 5,866
P/E ratio 39.3 x 28.5 x 22.9 x 18.4 x
Yield 0.99% 0.5% 0.5% 0.5%
Capitalization / Revenue 5.7 x 4.55 x 3.93 x 3.36 x
EV / Revenue 5.7 x 4.55 x 3.93 x 3.36 x
EV / EBITDA 17.2 x 12.4 x 10.7 x 9.08 x
EV / FCF 139,998,889 x - - -
FCF Yield 0% - - -
Price to Book 3.77 x 3.15 x 2.83 x -
Nbr of stocks (in thousands) 423,221 423,221 - -
Reference price 2 15.19 13.98 13.98 13.98
Announcement Date 28/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 1,128 1,288 1,493 1,745
EBITDA 1 - 373.3 474 547 646
EBIT 1 - 214.4 279 343 431
Operating Margin - 19.01% 21.66% 22.97% 24.7%
Earnings before Tax (EBT) 1 - 217.9 285 350 438
Net income 1 129.7 159.3 209 257 322
Net margin - 14.13% 16.23% 17.21% 18.45%
EPS 2 0.3400 0.3861 0.4900 0.6100 0.7600
Free Cash Flow - 45.92 - - -
FCF margin - 4.07% - - -
FCF Conversion (EBITDA) - 12.3% - - -
FCF Conversion (Net income) - 28.82% - - -
Dividend per Share 2 - 0.1500 0.0700 0.0700 0.0700
Announcement Date 23/03/23 28/04/24 - - -
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 - 45.9 - - -
ROE (net income / shareholders' equity) - 10% 11.1% 12.3% 13.7%
ROA (Net income/ Total Assets) - - 5.33% 6.18% 6.97%
Assets 1 - - 3,921 4,159 4,620
Book Value Per Share 2 - 4.030 4.440 4.940 -
Cash Flow per Share 2 - 0.8300 0.9900 1.080 1.250
Capex 1 - 304 383 386 391
Capex / Sales - 26.97% 29.74% 25.85% 22.41%
Announcement Date 23/03/23 28/04/24 - - -
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

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
13.98 CNY
Average target price
14.7 CNY
Spread / Average Target
+5.15%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603291 Stock
  4. Financials Jiangsu United Water Technology Co.,Ltd.