SHANDONG JINJING SCIENCE & TECHNOLOGY STOCK CO.,LTD

Financials Shandong Jinjing Science & Technology Stock Co.,Ltd

Equities

600586

CNE000001C57

Commodity Chemicals

End-of-day quote Shanghai S.E. Other stock markets 23:00:00 09/05/2024 BST			5-day change	1st Jan Change
6.46 ^CNY	-0.77%		+3.53%	-3.29%

04-26	Shandong Jinjing Science & Technology Stock Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
04-19	Shandong Jinjing Science & Technology Stock Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Valuation

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,287	13,230	12,445	9,468	9,156	-	-
Enterprise Value (EV) ¹	9,287	13,230	12,445	9,468	9,156	9,156	9,156
P/E ratio	28.3 x	10.1 x	33.5 x	20.5 x	21.9 x	12.6 x	9.94 x
Yield	-	-	0.34%	1.5%	1.08%	1.24%	-
Capitalization / Revenue	-	1.91 x	1.67 x	1.19 x	1.11 x	0.95 x	0.92 x
EV / Revenue	-	1.91 x	1.67 x	1.19 x	1.11 x	0.95 x	0.92 x
EV / EBITDA	-	7.89 x	14.2 x	8.8 x	8.01 x	6.13 x	5.1 x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	-	2.41 x	2.31 x	1.63 x	1.5 x	1.31 x	1.18 x
Nbr of stocks (in thousands)	1,428,770	1,428,770	1,428,770	1,417,338	1,417,338	-	-
Reference price ²	6.500	9.260	8.710	6.680	6.460	6.460	6.460
Announcement Date	22/04/21	11/04/22	11/04/23	19/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	6,922	7,459	7,970	8,268	9,634	10,001
EBITDA ¹	-	1,677	878.1	1,075	1,144	1,494	1,797
EBIT ¹	-	1,661	409.6	564.2	595.5	1,071	1,082
Operating Margin	-	24%	5.49%	7.08%	7.2%	11.12%	10.82%
Earnings before Tax (EBT) ¹	-	1,620	395.5	522.7	480.7	1,059	1,055
Net income ¹	330.9	1,307	355.9	461.8	420.5	919.8	932.4
Net margin	-	18.89%	4.77%	5.79%	5.09%	9.55%	9.32%
EPS ²	0.2300	0.9151	0.2600	0.3258	0.2950	0.5133	0.6500
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.0300	0.1000	0.0700	0.0800	-
Announcement Date	22/04/21	11/04/22	11/04/23	19/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q1	2023 Q2	2023 S1	2023 Q3
Net sales ¹	-	1,810	3,715	2,090
EBITDA	-	-	-	-
EBIT	-	-	-	-
Operating Margin	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-
Net income ¹	87.86	173.3	261.1	161.5
Net margin	-	9.57%	7.03%	7.73%
EPS	0.0615	-	-	-
Dividend per Share	-	-	-	-
Announcement Date	27/04/23	25/08/23	25/08/23	25/10/23

¹CNY in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	26%	6.52%	8.23%	6.8%	10.2%	11.9%
ROA (Net income/ Total Assets)	-	-	3.11%	-	2.8%	2.9%	-
Assets ¹	-	-	11,461	-	15,016	31,717	-
Book Value Per Share ²	-	3.840	3.760	4.090	4.320	4.930	5.490
Cash Flow per Share ²	-	1.130	0.6800	0.4900	0.9200	1.020	1.120
Capex ¹	-	-	458	408	817	817	-
Capex / Sales	-	-	6.14%	5.12%	9.88%	8.48%	-
Announcement Date	22/04/21	11/04/22	11/04/23	19/04/24	-	-	-

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

Ratings for Shandong Jinjing Science & Technology Stock Co.,Ltd

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

6.46 CNY

Average target price

7.01 CNY

Spread / Average Target

+8.51%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Glass

	1st Jan change	Capi.
SHANDONG JINJING SCIENCE & TECHNOLOGY STOCK CO.,LTD	-3.29%	1.27B
HUBEI FEILIHUA QUARTZ GLASS CO., LTD.	-15.40%	2.23B
CHONGQING POLYCOMP INTERNATIONAL CORPORATION	-25.32%	2.16B
CSG HOLDING CO., LTD.	+2.33%	1.9B
TRIUMPH NEW ENERGY COMPANY LIMITED	+21.41%	777M
SAUDI ADVANCED INDUSTRIES COMPANY	+56.72%	706M
WG TECH (JIANG XI) CO., LTD.	-17.77%	661M
SHANGHAI YAOHUA PILKINGTON GLASS GROUP CO., LTD.	-3.54%	561M
JIANGSU AMER NEW MATERIAL CO., LTD.	-19.23%	527M
HUBEI SANXIA NEW BUILDING MATERIALS CO., LTD.	-19.23%	472M

Glass