Financials Jiangsu Yuxing Film Technology Co., Ltd

Equities

300305

CNE100001CR3

Commodity Chemicals

End-of-day quote Shenzhen S.E. 23:00:00 18/06/2024 BST 5-day change 1st Jan Change
6.42 CNY -0.16% Intraday chart for Jiangsu Yuxing Film Technology Co., Ltd +2.23% -35.02%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,426 2,518 5,294 4,208 2,808 2,381 - -
Enterprise Value (EV) 1 2,426 2,518 5,294 4,208 2,808 2,381 2,381 2,381
P/E ratio 25.3 x - 22.2 x - - - - -
Yield - - - 0.78% 0.14% 1.56% 2.34% -
Capitalization / Revenue 2.77 x 2.52 x - 2.26 x 1.67 x 1.3 x 0.99 x 0.97 x
EV / Revenue 2.77 x 2.52 x - 2.26 x 1.67 x 1.3 x 0.99 x 0.97 x
EV / EBITDA 14.9 x - - - - 9.6 x 6.69 x 5.3 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.61 x - - 2.25 x 1.46 x 1.22 x 0.84 x 0.81 x
Nbr of stocks (in thousands) 288,753 287,733 282,187 284,165 284,172 370,800 - -
Reference price 2 8.400 8.750 18.76 14.81 9.880 6.420 6.420 6.420
Announcement Date 09/04/20 23/04/21 28/02/22 14/04/23 28/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 874.6 1,000 - 1,866 1,686 1,833 2,410 2,466
EBITDA 1 162.6 - - - - 248 356 449
EBIT 1 107.7 - - - - 34 140 227
Operating Margin 12.31% - - - - 1.85% 5.81% 9.21%
Earnings before Tax (EBT) 107.2 - - - - - - -
Net income 94.37 156.2 241.2 - - - - -
Net margin 10.79% 15.62% - - - - - -
EPS 0.3318 - 0.8451 - - - - -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - 0.1160 0.0140 0.1000 0.1500 -
Announcement Date 09/04/20 23/04/21 28/02/22 14/04/23 28/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 516 494.6 501.4 503.2 428.7 252.3 272.9 596 515 658
EBITDA - - - - - - - - - - -
EBIT - - - - - - - - - - -
Operating Margin - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income 103.2 - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS 0.3547 - - - - - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 18/08/22 26/10/22 14/04/23 27/04/23 18/08/23 25/10/23 28/04/24 28/04/24 - - -
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 - - - - - - - -
ROE (net income / shareholders' equity) 6.38% - - 7.47% 0.46% 1.5% 6.46% 6.73%
ROA (Net income/ Total Assets) 5.57% - - 4.22% 0.27% 0.84% 4.2% 4.78%
Assets 1,694 - - - - - - -
Book Value Per Share 1 5.230 - - 6.580 6.770 5.270 7.640 7.880
Cash Flow per Share 1 0.5000 - - -0.4500 -0.5500 0.2500 0.4000 -
Capex 2 209 - - - - 471 166 90
Capex / Sales 23.87% - - - - 25.69% 6.89% 3.65%
Announcement Date 09/04/20 23/04/21 28/02/22 14/04/23 28/04/24 - - -
1CNY2CNY in Million
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
2
Last Close Price
6.42 CNY
Average target price
9 CNY
Spread / Average Target
+40.19%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300305 Stock
  4. Financials Jiangsu Yuxing Film Technology Co., Ltd