JILIN ELECTRIC POWER CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.05 CNY | +6.54% |
|
+10.75% | +14.77% |
| 29/04 | Jilin Electric Power Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 24/04 | Jilin Electric Power Issues 200 Million Yuan Ultra-Short-Term Bonds | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,739 | 9,165 | 25,363 | 16,992 | 12,277 | 14,091 | - | - |
| Enterprise Value (EV) 1 | 6,739 | 9,165 | 25,363 | 16,992 | 12,277 | 14,091 | 14,091 | 14,091 |
| P/E ratio | 44.9 x | 19.4 x | 53.5 x | 25.4 x | 13.3 x | 11.7 x | 8.28 x | 7.89 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.8 x | 0.91 x | 1.92 x | 1.14 x | 0.85 x | 0.88 x | 0.73 x | 0.71 x |
| EV / Revenue | 0.8 x | 0.91 x | 1.92 x | 1.14 x | 0.85 x | 0.88 x | 0.73 x | 0.71 x |
| EV / EBITDA | - | 3.01 x | 6.86 x | 3.58 x | 2.31 x | 1.87 x | 1.38 x | 1.39 x |
| EV / FCF | - | - | -69,68,287 x | - | - | - | - | - |
| FCF Yield | - | - | -0% | - | - | - | - | - |
| Price to Book | 0.91 x | 1.17 x | 2.43 x | 1.52 x | 1.04 x | 1.08 x | 0.93 x | 0.86 x |
| Nbr of stocks (in thousands) | 21,46,314 | 21,46,314 | 27,90,208 | 27,90,208 | 27,90,208 | 27,90,208 | - | - |
| Reference price 2 | 3.140 | 4.270 | 9.090 | 6.090 | 4.400 | 5.050 | 5.050 | 5.050 |
| Announcement Date | 26/03/20 | 12/04/21 | 30/03/22 | 27/04/23 | 29/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,454 | 10,060 | 13,178 | 14,955 | 14,443 | 15,967 | 19,317 | 19,853 |
| EBITDA 1 | - | 3,044 | 3,698 | 4,743 | 5,325 | 7,521 | 10,185 | 10,107 |
| EBIT 1 | - | 884.7 | 905.5 | 1,454 | 1,858 | 2,487 | 3,611 | 3,741 |
| Operating Margin | - | 8.79% | 6.87% | 9.72% | 12.87% | 15.58% | 18.69% | 18.84% |
| Earnings before Tax (EBT) 1 | 509.3 | 979.8 | 975.5 | 1,424 | 1,898 | 2,516 | 3,638 | 3,806 |
| Net income 1 | 147.7 | 478.1 | 450.4 | 671.7 | 908.4 | 1,214 | 1,709 | 1,788 |
| Net margin | 1.75% | 4.75% | 3.42% | 4.49% | 6.29% | 7.6% | 8.85% | 9.01% |
| EPS 2 | 0.0700 | 0.2200 | 0.1700 | 0.2400 | 0.3300 | 0.4300 | 0.6100 | 0.6400 |
| Free Cash Flow | - | - | -3,640 | - | - | - | - | - |
| FCF margin | - | - | -27.62% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 26/03/20 | 12/04/21 | 30/03/22 | 27/04/23 | 29/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | -226.4 | 415 |
| Net margin | - | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 30/03/22 | 27/04/22 |
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 | - | - | -3,640 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 2.01% | 6.31% | 4.93% | 6.2% | 7.85% | 9.57% | 11.3% | 11.1% |
| ROA (Net income/ Total Assets) | 0.36% | 0.97% | 0.73% | - | - | 1.7% | 1.9% | - |
| Assets 1 | 41,014 | 49,439 | 61,418 | - | - | 71,412 | 89,939 | - |
| Book Value Per Share 2 | 3.450 | 3.640 | 3.750 | 4.000 | 4.230 | 4.660 | 5.450 | 5.900 |
| Cash Flow per Share 2 | - | 1.550 | 1.300 | 2.630 | 1.950 | 2.620 | 3.180 | - |
| Capex 1 | 3,816 | 10,563 | 7,077 | 6,691 | 6,754 | 6,631 | 11,540 | 5,864 |
| Capex / Sales | 45.14% | 105% | 53.7% | 44.74% | 46.77% | 41.53% | 59.74% | 29.54% |
| Announcement Date | 26/03/20 | 12/04/21 | 30/03/22 | 27/04/23 | 29/04/24 | - | - | - |
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
3
Last Close Price
5.05
CNY
Average target price
6.06
CNY
Spread / Average Target
+20.00%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +14.77% | 1.83B | |
| +17.37% | 144B | |
| +7.57% | 82.94B | |
| -1.85% | 78.45B | |
| +3.60% | 77.35B | |
| -6.02% | 68.38B | |
| +68.95% | 61.4B | |
| +9.32% | 46.7B | |
| 0.00% | 45.57B | |
| +9.54% | 43.08B |
- Stock Market
- Equities
- 000875 Stock
- Financials Jilin Electric Power Co.,Ltd.