JIANGSU YOKE TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.09 CNY | -1.69% |
|
-1.52% | +15.00% |
| 05-24 | Jiangsu Yoke Technology Co., Ltd. Announces Dividend Implementation for 2023, Payable on 31 May 2024 | CI |
| 04-26 | Jiangsu Yoke Technology Co., Ltd. Proposes Final Cash Dividend for 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,738 | 27,813 | 38,631 | 23,972 | 26,523 | 29,317 | - | - |
| Enterprise Value (EV) 1 | 10,738 | 27,813 | 38,631 | 23,972 | 26,523 | 29,317 | 29,317 | 29,317 |
| P/E ratio | 36.7 x | 67.3 x | 113 x | 45.7 x | 45.8 x | 31.2 x | 23.4 x | 20.2 x |
| Yield | - | 0.3% | 0.26% | 0.64% | 0.65% | 0.94% | 1.19% | 1.45% |
| Capitalization / Revenue | 5.86 x | 12.2 x | 10.2 x | 5.63 x | 5.6 x | 4.65 x | 3.64 x | 3.06 x |
| EV / Revenue | 5.86 x | 12.2 x | 10.2 x | 5.63 x | 5.6 x | 4.65 x | 3.64 x | 3.06 x |
| EV / EBITDA | 22.3 x | 44.4 x | 65.8 x | 28.7 x | 26.8 x | 20.1 x | 16 x | 13.3 x |
| EV / FCF | - | - | - | - | -28.4 x | 208 x | 122 x | - |
| FCF Yield | - | - | - | - | -3.52% | 0.48% | 0.82% | - |
| Price to Book | 2.43 x | 5.9 x | 6.45 x | 3.69 x | 3.84 x | 3.83 x | 3.38 x | 3.02 x |
| Nbr of stocks (in thousands) | 462,854 | 462,854 | 475,928 | 475,928 | 475,928 | 475,928 | - | - |
| Reference price 2 | 23.20 | 60.09 | 81.17 | 50.37 | 55.73 | 61.60 | 61.60 | 61.60 |
| Announcement Date | 27/02/20 | 13/04/21 | 27/04/22 | 27/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,832 | 2,273 | 3,782 | 4,259 | 4,738 | 6,306 | 8,051 | 9,588 |
| EBITDA 1 | 480.9 | 625.8 | 586.9 | 835.2 | 988.6 | 1,459 | 1,833 | 2,203 |
| EBIT 1 | 381 | 500.1 | 418.4 | 654.3 | 758.3 | 1,186 | 1,570 | 1,829 |
| Operating Margin | 20.79% | 22% | 11.06% | 15.36% | 16% | 18.8% | 19.5% | 19.07% |
| Earnings before Tax (EBT) 1 | 379.9 | 495.5 | 407.1 | 653.7 | 739.4 | 1,178 | 1,563 | 1,817 |
| Net income 1 | 292.6 | 413.2 | 334.8 | 524.3 | 579.5 | 941.3 | 1,250 | 1,452 |
| Net margin | 15.97% | 18.18% | 8.85% | 12.31% | 12.23% | 14.93% | 15.53% | 15.15% |
| EPS 2 | 0.6323 | 0.8927 | 0.7165 | 1.102 | 1.218 | 1.975 | 2.628 | 3.053 |
| Free Cash Flow 1 | - | - | - | - | -933 | 141 | 241 | - |
| FCF margin | - | - | - | - | -19.69% | 2.24% | 2.99% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 9.67% | 13.15% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 14.98% | 19.27% | - |
| Dividend per Share 2 | - | 0.1800 | 0.2100 | 0.3200 | 0.3600 | 0.5800 | 0.7350 | 0.8950 |
| Announcement Date | 27/02/20 | 13/04/21 | 27/04/22 | 27/04/23 | 25/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 281.4 |
| Net margin | - |
| EPS 2 | 0.5913 |
| Dividend per Share | - |
| Announcement Date | 29/08/22 |
1CNY in Million2CNY
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 | - | - | - | - | -933 | 141 | 241 | - |
| ROE (net income / shareholders' equity) | 6.81% | 9.07% | 6.49% | 9.61% | 8.39% | 12.4% | 14.6% | 15% |
| ROA (Net income/ Total Assets) | 5.16% | 7.52% | 5.27% | 5.86% | 4.99% | 7.07% | 7.92% | 8.47% |
| Assets 1 | 5,677 | 5,497 | 6,358 | 8,946 | 11,610 | 13,323 | 15,792 | 17,139 |
| Book Value Per Share 2 | 9.540 | 10.20 | 12.60 | 13.60 | 14.50 | 16.10 | 18.20 | 20.40 |
| Cash Flow per Share 2 | 0.7200 | 0.4300 | 0.6700 | 1.420 | 1.240 | 2.100 | 2.370 | 2.570 |
| Capex 1 | 195 | 564 | 543 | 1,458 | 1,522 | 1,231 | 947 | 767 |
| Capex / Sales | 10.64% | 24.81% | 14.37% | 34.24% | 32.13% | 19.52% | 11.76% | 8% |
| Announcement Date | 27/02/20 | 13/04/21 | 27/04/22 | 27/04/23 | 25/04/24 | - | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
61.6
CNY
Average target price
69.3
CNY
Spread / Average Target
+12.50%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +15.00% | 4.2B | |
| +4.00% | 102B | |
| -11.26% | 59.57B | |
| +68.10% | 46.57B | |
| +11.66% | 36.46B | |
| +0.42% | 31.75B | |
| +4.59% | 19.34B | |
| +14.08% | 16.96B | |
| +7.06% | 13.37B | |
| -8.41% | 12.5B |
- Stock Market
- Equities
- 002409 Stock
- Financials Jiangsu Yoke Technology Co., Ltd.
