Financials Yangzhou Yangjie Electronic Technology Co., Ltd.

Equities

300373

CNE100001R90

Semiconductors

End-of-day quote Shenzhen S.E. 23:00:00 29/04/2024 BST 5-day change 1st Jan Change
37.97 CNY -0.37% Intraday chart for Yangzhou Yangjie Electronic Technology Co., Ltd. +2.93% +3.46%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,077 20,857 34,338 26,972 19,871 20,527 - -
Enterprise Value (EV) 1 8,077 20,857 33,727 26,290 17,747 18,520 19,832 19,064
P/E ratio 35.8 x 55.5 x 44.5 x 25.4 x 21.1 x 20.6 x 17.1 x 13.3 x
Yield 0.51% 0.34% 0.33% 0.95% 1.63% 1.51% 1.1% 1.71%
Capitalization / Revenue 4.02 x 7.97 x 7.81 x 4.99 x 3.67 x 3.15 x 2.67 x 2.28 x
EV / Revenue 4.02 x 7.97 x 7.67 x 4.87 x 3.28 x 2.84 x 2.58 x 2.12 x
EV / EBITDA 18.6 x 32.3 x 28.1 x 16.1 x 10.8 x 9.85 x 8.88 x 6.93 x
EV / FCF - - - -962 x 38.9 x 50.1 x 31.2 x -
FCF Yield - - - -0.1% 2.57% 2% 3.21% -
Price to Book 3.19 x 7.22 x 6.77 x 4.38 x 2.41 x 2.25 x 2.08 x 1.83 x
Nbr of stocks (in thousands) 469,565 469,549 511,129 512,773 541,452 540,608 - -
Reference price 2 17.20 44.42 67.18 52.60 36.70 37.97 37.97 37.97
Announcement Date 27/02/20 15/04/21 25/02/22 28/03/23 21/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,007 2,617 4,397 5,404 5,410 6,518 7,697 9,005
EBITDA 1 434.3 646.6 1,200 1,633 1,651 1,881 2,234 2,752
EBIT 1 263.1 459.2 955.8 1,263 1,054 1,154 1,396 1,790
Operating Margin 13.11% 17.55% 21.74% 23.36% 19.48% 17.7% 18.14% 19.88%
Earnings before Tax (EBT) 1 258.5 450.2 943.1 1,250 1,041 1,168 1,398 1,804
Net income 1 225.2 378.3 768.1 1,060 923.9 1,000 1,200 1,544
Net margin 11.22% 14.45% 17.47% 19.62% 17.08% 15.35% 15.59% 17.15%
EPS 2 0.4800 0.8000 1.510 2.070 1.740 1.845 2.218 2.845
Free Cash Flow 1 - - - -27.32 455.8 370 636 -
FCF margin - - - -0.51% 8.42% 5.68% 8.26% -
FCF Conversion (EBITDA) - - - - 27.61% 19.67% 28.47% -
FCF Conversion (Net income) - - - - 49.33% 36.99% 53.02% -
Dividend per Share 2 0.0880 0.1500 0.2200 0.5000 0.6000 0.5750 0.4167 0.6500
Announcement Date 27/02/20 15/04/21 25/02/22 28/03/23 21/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales - - - - - - - - - - - - - - -
EBITDA - - - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - -
EPS 1 0.4000 0.5400 0.6000 0.6700 0.2600 0.3500 0.4400 0.3800 0.5700 0.3300 0.3900 0.5100 0.5800 0.5300 0.5500
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 25/02/22 28/04/22 11/08/22 27/10/22 28/03/23 27/04/23 27/08/23 22/10/23 21/04/24 28/04/24 - - - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - 611 681 2,124 2,007 695 1,463
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - - -27.3 456 370 636 -
ROE (net income / shareholders' equity) 9.16% 13.9% 16.7% 19% 12.5% 11.1% 14.1% 14.1%
ROA (Net income/ Total Assets) 6.44% 9.93% 13.2% 12.6% - 7.35% 9.27% 9.12%
Assets 1 3,496 3,808 5,819 8,438 - 13,610 12,941 16,935
Book Value Per Share 2 5.390 6.150 9.920 12.00 15.20 16.90 18.20 20.70
Cash Flow per Share 2 0.7900 1.050 1.400 1.560 1.660 -0.4200 0.4200 6.500
Capex 1 254 - 1,166 826 444 1,554 1,257 1,645
Capex / Sales 12.65% - 26.52% 15.28% 8.2% 23.84% 16.33% 18.27%
Announcement Date 27/02/20 15/04/21 25/02/22 28/03/23 21/04/24 - - -
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
37.97 CNY
Average target price
48.2 CNY
Spread / Average Target
+26.94%
Consensus
  1. Stock Market
  2. Equities
  3. 300373 Stock
  4. Financials Yangzhou Yangjie Electronic Technology Co., Ltd.