BEIJING JETSEN TECHNOLOGY CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.14 CNY | -0.96% |
|
+12.72% | +1.18% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,943 | 8,277 | 16,221 | 11,707 | 13,532 | 13,628 | - |
| Enterprise Value (EV) 1 | 8,943 | 8,277 | 16,221 | 11,707 | 13,532 | 13,628 | 13,628 |
| P/E ratio | -3.75 x | -6.73 x | 37.6 x | 22.8 x | 29.8 x | 19.8 x | 17.7 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.48 x | - | 4.35 x | - | 4.83 x | 3.63 x | 3.29 x |
| EV / Revenue | 2.48 x | - | 4.35 x | - | 4.83 x | 3.63 x | 3.29 x |
| EV / EBITDA | - | - | 6.16 x | - | 5.94 x | 5.79 x | 5.28 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.21 x | - | 2.44 x | - | 1.71 x | 1.49 x | 1.37 x |
| Nbr of stocks (in thousands) | 25,62,497 | 25,62,497 | 25,62,497 | 26,18,966 | 26,63,826 | 26,51,362 | - |
| Reference price 2 | 3.490 | 3.230 | 6.330 | 4.470 | 5.080 | 5.140 | 5.140 |
| Announcement Date | 28/02/20 | 27/04/21 | 16/03/22 | 26/04/23 | 28/04/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,605 | - | 3,727 | - | 2,800 | 3,756 | 4,136 |
| EBITDA 1 | - | - | 2,634 | - | 2,277 | 2,355 | 2,582 |
| EBIT 1 | -2,429 | - | 424.7 | - | 514.8 | 775 | 859.6 |
| Operating Margin | -67.36% | - | 11.4% | - | 18.38% | 20.63% | 20.78% |
| Earnings before Tax (EBT) 1 | -2,340 | - | 421.7 | - | 505.2 | 778 | 860.6 |
| Net income 1 | -2,380 | -1,231 | 431.4 | 520.6 | 450 | 688.2 | 761.3 |
| Net margin | -66.03% | - | 11.58% | - | 16.07% | 18.32% | 18.41% |
| EPS 2 | -0.9300 | -0.4800 | 0.1683 | 0.1960 | 0.1702 | 0.2600 | 0.2900 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 28/02/20 | 27/04/21 | 16/03/22 | 26/04/23 | 28/04/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | -27.6% | - | 6.71% | - | 6.08% | 7.51% | 7.67% |
| ROA (Net income/ Total Assets) | -16.6% | - | 4.47% | - | - | - | - |
| Assets 1 | 14,355 | - | 9,648 | - | - | - | - |
| Book Value Per Share 2 | 2.880 | - | 2.590 | - | 2.980 | 3.460 | 3.750 |
| Cash Flow per Share 2 | 0.7400 | - | 0.7000 | - | 0.5000 | 0.8000 | 0.8500 |
| Capex 1 | - | - | 1,303 | - | 1,226 | 1,463 | 1,614 |
| Capex / Sales | - | - | 34.95% | - | 43.77% | 38.95% | 39.02% |
| Announcement Date | 28/02/20 | 27/04/21 | 16/03/22 | 26/04/23 | 28/04/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.14
CNY
Average target price
6.16
CNY
Spread / Average Target
+19.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +1.18% | 1.88B | |
| +11.29% | 7.98B | |
| -6.98% | 6.06B | |
| +8.18% | 5.68B | |
| +2.16% | 4.45B | |
| +9.47% | 4.18B | |
| +14.85% | 3.77B | |
| -2.78% | 3.07B | |
| +15.03% | 2.92B | |
| +44.80% | 2.2B |
- Stock Market
- Equities
- 300182 Stock
- Financials Beijing Jetsen Technology Co., Ltd
