Financials Shandong Xinjufeng Technology Packaging Co., Ltd.

Equities

301296

CNE100005JZ2

Paper Packaging

End-of-day quote Shenzhen S.E. 23:00:00 26/05/2024 BST 5-day change 1st Jan Change
8.65 CNY +1.05% Intraday chart for Shandong Xinjufeng Technology Packaging Co., Ltd. -4.00% -16.02%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 6,489 4,326 3,633 - -
Enterprise Value (EV) 1 6,489 4,326 3,633 3,633 3,633
P/E ratio 34.3 x 25.1 x 19.2 x 15.5 x 14.6 x
Yield 0.24% 0.51% 1.04% 1.58% 1.33%
Capitalization / Revenue 4.04 x 2.49 x 1.92 x 1.61 x 1.53 x
EV / Revenue 4.04 x 2.49 x 1.92 x 1.61 x 1.53 x
EV / EBITDA 25.7 x 15.3 x 12.3 x 10.9 x 9.7 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 2.74 x 1.94 x 1.42 x 1.31 x 1.23 x
Nbr of stocks (in thousands) 420,000 420,000 420,000 - -
Reference price 2 15.45 10.30 8.650 8.650 8.650
Announcement Date 19/04/23 23/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 1,242 1,608 1,737 1,891 2,261 2,367
EBITDA 1 - 252.7 282.9 295.3 331.8 374.5
EBIT 1 - 226.4 237.9 257.6 317.8 339
Operating Margin - 14.08% 13.69% 13.62% 14.05% 14.32%
Earnings before Tax (EBT) 1 - 226.7 238.2 257.8 318.1 339.3
Net income 1 157.2 169.5 170.2 189.9 233.9 248.2
Net margin 12.66% 10.54% 9.8% 10.04% 10.34% 10.49%
EPS 2 - 0.4500 0.4100 0.4500 0.5580 0.5925
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - 0.0370 0.0530 0.0900 0.1367 0.1150
Announcement Date 14/08/22 19/04/23 23/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 10.7% 6.96% 7.46% 8.5% 8.44%
ROA (Net income/ Total Assets) - 5.9% - 5.57% 5.71% 6.13%
Assets 1 - 2,875 - 3,412 4,099 4,052
Book Value Per Share 2 - 5.640 5.300 6.080 6.610 7.020
Cash Flow per Share 2 - -0.0700 0.5100 0.4300 0.4700 0.6000
Capex 1 - 52.6 127 99 67 57.7
Capex / Sales - 3.27% 7.32% 5.24% 2.96% 2.44%
Announcement Date 14/08/22 19/04/23 23/04/24 - - -
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
BUY
Number of Analysts
5
Last Close Price
8.65 CNY
Average target price
12 CNY
Spread / Average Target
+38.73%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 301296 Stock
  4. Financials Shandong Xinjufeng Technology Packaging Co., Ltd.