Stock 600838 SHANGHAI JOIN BUY CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Join Buy Co.,Ltd.

Equities

600838

CNE000000CC8

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
6.4 CNY +1.43% Intraday chart for Shanghai Join Buy Co.,Ltd. +3.73% -18.68%
29/03 Shanghai Join Buy Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Shanghai Join Buy Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,409 2,558 2,742 2,626 3,127 3,155
Enterprise Value (EV) 1 2,099 2,172 2,536 2,348 2,825 2,798
P/E ratio 24.4 x 25.8 x 51.4 x 25.6 x 59.8 x 50.7 x
Yield 1.23% 1.18% 0.58% 1.18% 0.51% 0.6%
Capitalization / Revenue 34 x 34.5 x 29.4 x 26.6 x 45.6 x 36.5 x
EV / Revenue 29.6 x 29.3 x 27.2 x 23.8 x 41.2 x 32.3 x
EV / EBITDA -204 x -327 x -115 x -226 x -246 x -262 x
EV / FCF -218 x -236 x -9.56 x 405 x -2,282 x 965 x
FCF Yield -0.46% -0.42% -10.5% 0.25% -0.04% 0.1%
Price to Book 1.99 x 1.92 x 2 x 1.73 x 2.18 x 2.15 x
Nbr of stocks (in thousands) 4,00,882 4,00,882 4,00,882 4,00,882 4,00,882 4,00,882
Reference price 2 6.010 6.380 6.840 6.550 7.800 7.870
Announcement Date 27/03/19 28/04/20 30/03/21 30/03/22 29/03/23 29/03/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 70.83 74.23 93.35 98.64 68.54 86.55
EBITDA 1 -10.3 -6.645 -22.08 -10.4 -11.47 -10.68
EBIT 1 -17.68 -13.98 -34.92 -27.25 -28.32 -27.58
Operating Margin -24.95% -18.83% -37.41% -27.62% -41.31% -31.87%
Earnings before Tax (EBT) 1 98.67 98.99 53.38 102.5 52.3 62.2
Net income 1 98.59 98.99 53.38 102.5 52.3 62.2
Net margin 139.19% 133.35% 57.19% 103.87% 76.3% 71.86%
EPS 2 0.2459 0.2469 0.1332 0.2556 0.1305 0.1551
Free Cash Flow 1 -9.616 -9.197 -265.3 5.793 -1.238 2.899
FCF margin -13.58% -12.39% -284.16% 5.87% -1.81% 3.35%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - 5.65% - 4.66%
Dividend per Share 2 0.0740 0.0750 0.0400 0.0770 0.0400 0.0470
Announcement Date 27/03/19 28/04/20 30/03/21 30/03/22 29/03/23 29/03/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 310 386 206 278 302 357
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -9.62 -9.2 -265 5.79 -1.24 2.9
ROE (net income / shareholders' equity) 8% 7.79% 3.95% 7.09% 3.55% 4.29%
ROA (Net income/ Total Assets) -0.81% -0.63% -1.48% -1.07% -1.09% -1.1%
Assets 1 -12,194 -15,613 -3,595 -9,580 -4,796 -5,680
Book Value Per Share 2 3.020 3.320 3.420 3.790 3.570 3.670
Cash Flow per Share 2 0.7700 0.9600 0.5100 0.7600 0.8100 0.9400
Capex 1 0.51 1.13 263 6.48 0.86 9.76
Capex / Sales 0.73% 1.52% 281.61% 6.57% 1.25% 11.28%
Announcement Date 27/03/19 28/04/20 30/03/21 30/03/22 29/03/23 29/03/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Retail Real Estate Development

1st Jan change Capi.
SHANGHAI JOIN BUY CO.,LTD. Stock Shanghai Join Buy Co.,Ltd.
-18.68% 354M
SCENTRE GROUP Stock Scentre Group
+5.35% 10.49B
THE PHOENIX MILLS LIMITED Stock The Phoenix Mills Limited
+35.52% 6.62B
ARABIAN CENTRES COMPANY Stock Arabian Centres Company
+18.00% 3.11B
PLAZA S.A. Stock Plaza S.A.
+12.20% 2.89B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A. Stock Multiplan Empreendimentos Imobiliarios S.A.
-15.55% 2.72B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED Stock Easyhome New Retail Group Corporation Limited
-7.58% 2.62B
AEON MALL CO., LTD. Stock AEON Mall Co., Ltd.
+1.58% 2.6B
ATRIUM LJUNGBERG AB Stock Atrium Ljungberg AB
-17.04% 2.17B
OLAV THON EIENDOMSSELSKAP ASA Stock Olav Thon Eiendomsselskap ASA
+16.35% 2.06B
Retail Real Estate Development
  1. Stock Market
  2. Equities
  3. 600838 Stock
  4. Financials Shanghai Join Buy Co.,Ltd.