JIANGSU SMARTWIN ELECTRONICS TECHNOLOGY CO.,LTD. Financials Jiangsu Smartwin Electronics Technology Co.,Ltd.
Equities
301106
CNE1000056P0
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.95 CNY | -1.58% |
|
-4.92% | -15.90% |
Valuation
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Capitalization 1 | 1,971 | 3,017 |
| Enterprise Value (EV) 1 | 1,288 | 2,388 |
| P/E ratio | 21.3 x | 42.5 x |
| Yield | 2.21% | 0.96% |
| Capitalization / Revenue | 3.12 x | 5.29 x |
| EV / Revenue | 2.04 x | 4.19 x |
| EV / EBITDA | 14 x | 25.5 x |
| EV / FCF | -381 x | -57.2 x |
| FCF Yield | -0.26% | -1.75% |
| Price to Book | 1.75 x | 2.61 x |
| Nbr of stocks (in thousands) | 72,587 | 72,587 |
| Reference price 2 | 27.16 | 41.56 |
| Announcement Date | 27/03/23 | 09/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 377.3 | 451.1 | 453.6 | 564.8 | 632.7 | 570.1 |
| EBITDA 1 | 52.85 | 98.62 | 95.96 | 104.1 | 91.67 | 93.7 |
| EBIT 1 | 44.91 | 88.81 | 81.5 | 86.06 | 68.91 | 65.43 |
| Operating Margin | 11.9% | 19.69% | 17.97% | 15.24% | 10.89% | 11.48% |
| Earnings before Tax (EBT) 1 | 48.27 | 92.32 | 76.37 | 88.84 | 102 | 79.98 |
| Net income 1 | 38.21 | 79.89 | 64.31 | 78.57 | 90.77 | 70.94 |
| Net margin | 10.13% | 17.71% | 14.18% | 13.91% | 14.35% | 12.44% |
| EPS 2 | 0.8588 | 1.644 | 1.179 | 1.443 | 1.278 | 0.9773 |
| Free Cash Flow 1 | 5.422 | -36.96 | -10.57 | -26.75 | -3.383 | -41.72 |
| FCF margin | 1.44% | -8.19% | -2.33% | -4.74% | -0.53% | -7.32% |
| FCF Conversion (EBITDA) | 10.26% | - | - | - | - | - |
| FCF Conversion (Net income) | 14.19% | - | - | - | - | - |
| Dividend per Share | - | - | - | 0.3000 | 0.6000 | 0.4000 |
| Announcement Date | 29/12/20 | 29/12/20 | 15/04/21 | 28/03/22 | 27/03/23 | 09/04/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 56.2 | 89.8 | 76 | 65.5 | 684 | 628 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 5.42 | -37 | -10.6 | -26.8 | -3.38 | -41.7 |
| ROE (net income / shareholders' equity) | 22.4% | 30.7% | 18.4% | 19.1% | 11.5% | 6.21% |
| ROA (Net income/ Total Assets) | 8.19% | 13% | 9.71% | 8.84% | 4.28% | 3.02% |
| Assets 1 | 466.6 | 615.8 | 662.6 | 888.9 | 2,121 | 2,348 |
| Book Value Per Share 2 | 4.470 | 5.900 | 6.960 | 8.180 | 15.50 | 15.90 |
| Cash Flow per Share 2 | 1.690 | 1.520 | 1.630 | 1.390 | 3.100 | 8.670 |
| Capex 1 | 21.1 | 74.2 | 47.4 | 47.9 | 50.1 | 86.3 |
| Capex / Sales | 5.59% | 16.45% | 10.46% | 8.48% | 7.92% | 15.13% |
| Announcement Date | 29/12/20 | 29/12/20 | 15/04/21 | 28/03/22 | 27/03/23 | 29/03/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.90% | 36Cr | |
| +12.58% | 2.93TCr | |
| +8.84% | 1.19TCr | |
| +11.17% | 740.76Cr | |
| -2.20% | 413.36Cr | |
| -13.17% | 410.4Cr | |
| +20.44% | 401.77Cr | |
| -16.88% | 389.9Cr | |
| -5.59% | 371.57Cr | |
| -26.10% | 273.14Cr |
- Stock Market
- Equities
- 301106 Stock
- Financials Jiangsu Smartwin Electronics Technology Co.,Ltd.