Financials Chengdu Jiafaantai Education Technology Co.,Ltd.

Equities

300559

CNE100002DF4

Computer Hardware

End-of-day quote Shenzhen S.E. 03:30:00 29/04/2024 am IST 5-day change 1st Jan Change
12.21 CNY +0.41% Intraday chart for Chengdu Jiafaantai Education Technology Co.,Ltd. +12.02% -21.23%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,804 5,354 3,539 3,879 6,055 4,847 - -
Enterprise Value (EV) 1 7,804 5,354 3,539 3,879 6,055 4,847 4,847 4,847
P/E ratio 38.1 x 25.5 x 43.8 x 58.4 x 47 x 23.5 x 18.2 x 14.3 x
Yield 1.02% 1.49% 1.1% 0.7% 0.97% - - -
Capitalization / Revenue 13.4 x 9.07 x 9.57 x 9.4 x 10 x 5.79 x 4.49 x 3.5 x
EV / Revenue 13.4 x 9.07 x 9.57 x 9.4 x 10 x 5.79 x 4.49 x 3.5 x
EV / EBITDA 32.5 x - - 46.6 x 43.4 x 21.3 x 16.4 x 13.9 x
EV / FCF - - -5,71,46,45,987 x - - - - -
FCF Yield - - -0% - - - - -
Price to Book 8.09 x 4.8 x 3.6 x 3.83 x 5.19 x 3.7 x 3.17 x 2.66 x
Nbr of stocks (in thousands) 3,99,530 3,99,530 3,90,646 3,90,646 3,90,646 3,96,951 - -
Reference price 2 19.53 13.40 9.060 9.930 15.50 12.21 12.21 12.21
Announcement Date 27/02/20 30/03/21 18/03/22 30/03/23 26/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 583 590.3 369.7 412.6 604.4 836.6 1,079 1,383
EBITDA 1 240.2 - - 83.28 139.6 227.7 296.2 348.1
EBIT 1 231.7 207 78.35 63.33 138.8 203.8 280.4 349.7
Operating Margin 39.75% 35.07% 21.19% 15.35% 22.97% 24.36% 25.99% 25.28%
Earnings before Tax (EBT) 1 231.7 205.4 77.98 63.11 138.8 203.7 280.3 349.6
Net income 1 205 210.4 82.63 68.95 131 206.1 269.1 341.3
Net margin 35.17% 35.63% 22.35% 16.71% 21.68% 24.63% 24.94% 24.67%
EPS 2 0.5132 0.5265 0.2068 0.1700 0.3300 0.5200 0.6700 0.8550
Free Cash Flow - - -0.6193 - - - - -
FCF margin - - -0.17% - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.2000 0.2000 0.1000 0.0700 0.1500 - - -
Announcement Date 27/02/20 30/03/21 18/03/22 30/03/23 26/03/24 - - -
1CNY in Million2CNY
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 - - -0.62 - - - - -
ROE (net income / shareholders' equity) 24.2% 20.5% 8.12% 6.8% 11.9% 15.6% 17.5% 18.6%
ROA (Net income/ Total Assets) 18.2% 15.9% - 5.34% - 11.2% 12.3% 12.8%
Assets 1 1,127 1,322 - 1,291 - 1,848 2,192 2,675
Book Value Per Share 2 2.410 2.790 2.520 2.590 2.990 3.300 3.850 4.590
Cash Flow per Share 2 0.6000 0.2900 0.2000 0.2600 0.4500 0.2300 0.7800 0.4700
Capex 1 36 71.5 81 34.8 22.8 40 41 41.5
Capex / Sales 6.17% 12.11% 21.9% 8.45% 3.77% 4.78% 3.8% 3%
Announcement Date 27/02/20 30/03/21 18/03/22 30/03/23 26/03/24 - - -
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
2
Last Close Price
12.21
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300559 Stock
  4. Financials Chengdu Jiafaantai Education Technology Co.,Ltd.