Stock 600561 JIANGXI CHANGYUN CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jiangxi Changyun Co., Ltd.

Equities

600561

CNE000001BW6

Passenger Transportation, Ground & Sea

End-of-day quote Shanghai S.E.
Other stock markets
 03:30:00 13/05/2024 am IST 		5-day change 1st Jan Change
4.33 CNY -3.78% Intraday chart for Jiangxi Changyun Co., Ltd. +0.46% -32.55%
29/04 Jiangxi Changyun Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
20/04 Nanchang Traffic Investment Taxi Tourism Transportation Group Co., Ltd. agreed to acquire Jiangxi Changyun Taxi Co., Ltd. from Jiangxi Changyun Co., Ltd. for CNY 53.9 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,290 1,384 1,280 1,431 1,695 1,826
Enterprise Value (EV) 1 3,345 3,518 3,389 3,260 3,039 3,191
P/E ratio 49.5 x -5.78 x -3.78 x 126 x -11.5 x -32.1 x
Yield 0.59% - - 0.26% - -
Capitalization / Revenue 0.49 x 0.57 x 0.7 x 0.79 x 1.17 x 1.19 x
EV / Revenue 1.27 x 1.46 x 1.85 x 1.79 x 2.09 x 2.07 x
EV / EBITDA 6.9 x 11.6 x 19.6 x 8.48 x 23.7 x 13.1 x
EV / FCF -15 x 93.9 x -28.8 x -15.1 x 6.42 x -89.9 x
FCF Yield -6.67% 1.06% -3.47% -6.61% 15.6% -1.11%
Price to Book 0.91 x 1.18 x 1.17 x 1.29 x 1.77 x 2.03 x
Nbr of stocks (in thousands) 2,37,064 2,37,064 2,84,477 2,84,477 2,84,477 2,84,477
Reference price 2 5.440 5.840 4.500 5.030 5.960 6.420
Announcement Date 30/03/19 24/04/20 09/04/21 15/04/22 19/04/23 19/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,631 2,413 1,833 1,817 1,452 1,541
EBITDA 1 484.4 304.2 172.6 384.2 128.1 243.1
EBIT 1 119.8 -42.37 -189.8 29.77 -181.6 0.6918
Operating Margin 4.55% -1.76% -10.36% 1.64% -12.51% 0.04%
Earnings before Tax (EBT) 1 94.1 -168.2 -312.6 46.88 -130.8 -23.84
Net income 1 25.15 -239.8 -310.8 11.48 -147.9 -56.7
Net margin 0.96% -9.94% -16.95% 0.63% -10.19% -3.68%
EPS 2 0.1100 -1.010 -1.190 0.0400 -0.5200 -0.2000
Free Cash Flow 1 -223.3 37.45 -117.6 -215.4 473.4 -35.51
FCF margin -8.49% 1.55% -6.42% -11.85% 32.61% -2.31%
FCF Conversion (EBITDA) - 12.31% - - 369.71% -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.0320 - - 0.0130 - -
Announcement Date 30/03/19 24/04/20 09/04/21 15/04/22 19/04/23 19/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,055 2,133 2,109 1,829 1,343 1,365
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.243 x 7.012 x 12.22 x 4.76 x 10.49 x 5.615 x
Free Cash Flow 1 -223 37.4 -118 -215 473 -35.5
ROE (net income / shareholders' equity) 2.53% -13.5% -22.6% 0.83% -12.9% -4.89%
ROA (Net income/ Total Assets) 1.14% -0.43% -2% 0.34% -2.28% 0.01%
Assets 1 2,201 55,711 15,565 3,369 6,492 -6,09,680
Book Value Per Share 2 5.990 4.950 3.840 3.890 3.360 3.160
Cash Flow per Share 2 2.480 3.000 1.700 1.720 1.520 0.7800
Capex 1 329 362 427 375 222 238
Capex / Sales 12.5% 14.99% 23.29% 20.64% 15.3% 15.48%
Announcement Date 30/03/19 24/04/20 09/04/21 15/04/22 19/04/23 19/04/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Passenger Transportation, Ground & Sea

1st Jan change Capi.
JIANGXI CHANGYUN CO., LTD. Stock Jiangxi Changyun Co., Ltd.
-32.55% 177M
CENTRAL JAPAN RAILWAY COMPANY Stock Central Japan Railway Company
-3.52% 21.72B
WEST JAPAN RAILWAY COMPANY Stock West Japan Railway Company
+6.41% 9.76B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED Stock Indian Railway Catering & Tourism Corporation Limited
+11.57% 9.53B
TOKYU CORPORATION Stock Tokyu Corporation
+7.15% 7.18B
HANKYU HANSHIN HOLDINGS, INC. Stock Hankyu Hanshin Holdings, Inc.
-9.62% 6.25B
KEISEI ELECTRIC RAILWAY CO., LTD Stock Keisei Electric Railway Co., Ltd
-11.73% 6.14B
KINTETSU GROUP HOLDINGS CO.,LTD. Stock Kintetsu Group Holdings Co.,Ltd.
-12.79% 4.73B
ODAKYU ELECTRIC RAILWAY CO., LTD. Stock Odakyu Electric Railway Co., Ltd.
-18.06% 4.06B
SEIBU HOLDINGS INC. Stock Seibu Holdings Inc.
+7.26% 3.96B
Other Passenger Transportation, Ground & Sea
  1. Stock Market
  2. Equities
  3. 600561 Stock
  4. Financials Jiangxi Changyun Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW