JIANGSU PACIFIC PRECISION FORGING CO., LTD. Financials Jiangsu Pacific Precision Forging Co., Ltd.
Equities
300258
CNE1000016K5
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.88 CNY | +0.64% |
|
-2.72% | -39.01% |
| 14/05 | Jiangsu Pacific Precision Forging Co., Ltd. Announces Board Appointments | CI |
| 14/05 | Jiangsu Pacific Precision Forging Co., Ltd. Approves Cash Dividend Per 10 Shares for 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,532 | 7,636 | 6,053 | 5,495 | 6,225 | 3,796 | - | - |
| Enterprise Value (EV) 1 | 4,532 | 7,636 | 6,053 | 5,495 | 6,225 | 3,796 | 3,796 | 3,796 |
| P/E ratio | 26.1 x | 42.7 x | 35.2 x | 22.2 x | 26.8 x | 13.6 x | 10.3 x | 8.47 x |
| Yield | 0.89% | 0.62% | 0.78% | 1.07% | 1.16% | 2.92% | 3.43% | 4.57% |
| Capitalization / Revenue | 3.69 x | 6.35 x | 4.25 x | 3.04 x | 2.96 x | 1.42 x | 1.13 x | 0.91 x |
| EV / Revenue | 3.69 x | 6.35 x | 4.25 x | 3.04 x | 2.96 x | 1.42 x | 1.13 x | 0.91 x |
| EV / EBITDA | 12.2 x | 20.1 x | 14.2 x | 10.2 x | 10.8 x | 4.81 x | - | - |
| EV / FCF | - | - | - | -18.2 x | -30.9 x | -422 x | 190 x | 3.44 x |
| FCF Yield | - | - | - | -5.51% | -3.24% | -0.24% | 0.53% | 29.1% |
| Price to Book | 2.25 x | 2.58 x | 1.96 x | 1.68 x | 1.74 x | 0.98 x | 0.91 x | 0.83 x |
| Nbr of stocks (in thousands) | 4,05,000 | 4,72,504 | 4,72,504 | 4,72,504 | 4,81,776 | 4,81,777 | - | - |
| Reference price 2 | 11.19 | 16.16 | 12.81 | 11.63 | 12.92 | 7.880 | 7.880 | 7.880 |
| Announcement Date | 20/02/20 | 19/04/21 | 27/04/22 | 21/04/23 | 19/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,229 | 1,203 | 1,423 | 1,808 | 2,103 | 2,665 | 3,349 | 4,183 |
| EBITDA 1 | 371.3 | 379.4 | 425 | 536.6 | 574 | 789 | - | - |
| EBIT 1 | 214.2 | 185.8 | 199.3 | 280.7 | 277.7 | 328.5 | 430 | 527 |
| Operating Margin | 17.43% | 15.44% | 14% | 15.52% | 13.2% | 12.33% | 12.84% | 12.6% |
| Earnings before Tax (EBT) 1 | 212.9 | 187.2 | 198.9 | 282.3 | 278.4 | 328.5 | 430 | 527 |
| Net income 1 | 173.9 | 155.8 | 171.8 | 247.4 | 237.6 | 281.5 | 368.5 | 448 |
| Net margin | 14.14% | 12.95% | 12.07% | 13.68% | 11.3% | 10.56% | 11% | 10.71% |
| EPS 2 | 0.4293 | 0.3787 | 0.3636 | 0.5235 | 0.4824 | 0.5800 | 0.7650 | 0.9300 |
| Free Cash Flow 1 | - | - | - | -302.5 | -201.6 | -9 | 20 | 1,105 |
| FCF margin | - | - | - | -16.73% | -9.58% | -0.34% | 0.6% | 26.42% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | 5.43% | 246.65% |
| Dividend per Share 2 | 0.1000 | 0.1000 | 0.1000 | 0.1250 | 0.1500 | 0.2300 | 0.2700 | 0.3600 |
| Announcement Date | 20/02/20 | 19/04/21 | 27/04/22 | 21/04/23 | 19/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 538.9 | 448.1 | 499.5 | - | 597.8 | 503.7 | 527 | 747 | 794 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 107.3 | 66.52 | - | - | - | 59.96 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 0.2271 | 0.1408 | - | - | - | 0.1260 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 15/08/22 | 25/10/22 | 21/04/23 | 21/04/23 | 28/08/23 | 19/10/23 | 19/04/24 | 19/04/24 | - | - | - |
1CNY in Million
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 1 | - | - | - | -303 | -202 | -9 | 20 | 1,105 |
| ROE (net income / shareholders' equity) | 9.02% | 7.17% | 5.59% | 7.63% | 6.97% | 7.25% | 9.27% | 9.9% |
| ROA (Net income/ Total Assets) | 5.77% | 4.16% | 3.84% | 4.89% | 4.07% | 5.55% | 5.1% | - |
| Assets 1 | 3,013 | 3,742 | 4,474 | 5,056 | 5,832 | 5,072 | 7,225 | - |
| Book Value Per Share 2 | 4.980 | 6.260 | 6.520 | 6.940 | 7.440 | 8.050 | 8.630 | 9.450 |
| Cash Flow per Share 2 | 1.150 | 0.7400 | 0.4100 | 1.020 | 1.130 | 0.5500 | 0.8400 | - |
| Capex 1 | 448 | 415 | 487 | 796 | 746 | 701 | 701 | 301 |
| Capex / Sales | 36.42% | 34.51% | 34.19% | 44.01% | 35.48% | 26.31% | 20.93% | 7.2% |
| Announcement Date | 20/02/20 | 19/04/21 | 27/04/22 | 21/04/23 | 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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
7.88
CNY
Average target price
15.44
CNY
Spread / Average Target
+95.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -39.01% | 519M | |
| +20.40% | 47.06B | |
| -21.78% | 18.99B | |
| +100.93% | 16.77B | |
| +27.68% | 16.52B | |
| -3.07% | 16.32B | |
| +2.11% | 15.61B | |
| +58.34% | 12.45B | |
| -26.39% | 12.3B | |
| +33.56% | 11.93B |
- Stock Market
- Equities
- 300258 Stock
- Financials Jiangsu Pacific Precision Forging Co., Ltd.
