Financials Jiangsu Shuangxing Color Plastic New Materials Co., Ltd.

Equities

002585

CNE1000013N6

Commodity Chemicals

End-of-day quote Shenzhen S.E. 03:30:00 30/04/2024 am IST 5-day change 1st Jan Change
6.44 CNY +1.10% Intraday chart for Jiangsu Shuangxing Color Plastic New Materials Co., Ltd. +3.37% -20.59%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 5,307 11,632 30,970 14,504 9,195 7,383 -
Enterprise Value (EV) 1 5,307 11,632 29,370 14,504 9,277 7,449 7,310
P/E ratio 28.7 x 16.1 x 22.4 x 21 x -55.5 x 23.3 x 12.9 x
Yield - 1.99% 1.11% 1.57% 0.37% 0.57% 1.69%
Capitalization / Revenue - 2.3 x 5.22 x 2.39 x 1.74 x 1.12 x 0.98 x
EV / Revenue - 2.3 x 4.95 x 2.39 x 1.75 x 1.13 x 0.97 x
EV / EBITDA - 9.08 x 13.9 x - 26 x 6.66 x 4.91 x
EV / FCF - - -1,80,84,78,689 x - - - -
FCF Yield - - -0% - - - -
Price to Book - 1.4 x 3.33 x 1.52 x 1 x 0.76 x 0.72 x
Nbr of stocks (in thousands) 11,56,278 11,56,278 11,43,636 11,37,530 11,33,737 11,46,379 -
Reference price 2 4.590 10.06 27.08 12.75 8.110 6.440 6.440
Announcement Date 27/02/20 26/02/21 09/03/22 25/04/23 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 - 5,061 5,931 6,062 5,289 6,601 7,533
EBITDA 1 - 1,281 2,114 - 357.1 1,118 1,488
EBIT 1 - 835.1 1,591 742.4 -223.6 311.3 606.8
Operating Margin - 16.5% 26.82% 12.25% -4.23% 4.72% 8.06%
Earnings before Tax (EBT) 1 - 832.2 1,591 - -228.8 545 810
Net income 1 187.4 720.7 1,385 - -167.6 492 740
Net margin - 14.24% 23.36% - -3.17% 7.45% 9.82%
EPS 2 0.1600 0.6230 1.209 0.6080 -0.1460 0.2765 0.5010
Free Cash Flow - - -16.24 - - - -
FCF margin - - -0.27% - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - 0.2000 0.3000 0.2000 0.0300 0.0369 0.1086
Announcement Date 27/02/20 26/02/21 09/03/22 25/04/23 28/04/24 - -
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 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1,691 - 1,753 1,326 1,252 1,277 1,285 1,352 1,375 - - - - -
EBITDA 623.6 - - - - - - - - - - - - -
EBIT 446.9 - 428.1 41.45 -141.1 - 15.96 - -258.8 - - - - -
Operating Margin 26.44% - 24.42% 3.13% -11.27% - 1.24% - -18.82% - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - -
EPS 0.3700 - 0.3100 0.0500 - - 0.0300 0.0100 -0.1900 - - - - -
Dividend per Share 1 0.3000 - - - 0.2000 - - - 0.0300 - - 0.0369 - -
Announcement Date 09/03/22 09/05/22 09/08/22 27/10/22 25/04/23 25/04/23 27/08/23 29/10/23 28/04/24 - - - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - 82.6 66.1 -
Net Cash position 1 - - 1,599 - - - 73.1
Leverage (Debt/EBITDA) - - - - 0.2314 x 0.0591 x -
Free Cash Flow - - -16.2 - - - -
ROE (net income / shareholders' equity) - 9.02% 15.8% 7.34% -1.76% 3.19% 5.62%
ROA (Net income/ Total Assets) - 7.57% 12.4% - - 3.53% 4.89%
Assets 1 - 9,519 11,167 - - 13,938 15,133
Book Value Per Share 2 - 7.190 8.130 8.410 8.080 8.510 8.900
Cash Flow per Share - 1.020 - - - - -
Capex 1 - 713 1,058 905 720 1,055 1,204
Capex / Sales - 14.09% 17.83% 14.94% 13.61% 15.99% 15.98%
Announcement Date 27/02/20 26/02/21 09/03/22 25/04/23 28/04/24 - -
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
2
Last Close Price
6.44 CNY
Average target price
10 CNY
Spread / Average Target
+55.28%
Consensus
  1. Stock Market
  2. Equities
  3. 002585 Stock
  4. Financials Jiangsu Shuangxing Color Plastic New Materials Co., Ltd.