SHENZHEN JASIC TECHNOLOGY CO.,LTD. Financials Shenzhen Jasic Technology Co.,Ltd.
Equities
300193
CNE1000011F6
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.45 CNY | -0.93% |
|
-6.76% | -4.12% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,640 | 4,301 | 3,450 | 6,157 | 3,466 | 3,697 |
| Enterprise Value (EV) 1 | 1,648 | 2,334 | 1,555 | 4,522 | 2,010 | 2,056 |
| P/E ratio | 18.9 x | 21.1 x | 21.8 x | 31.9 x | 20.2 x | 18.5 x |
| Yield | 2.79% | 5.52% | 6.93% | 3.92% | 1.37% | 5.15% |
| Capitalization / Revenue | 4.07 x | 4.45 x | 3.38 x | 4.93 x | 2.81 x | 3.23 x |
| EV / Revenue | 1.85 x | 2.42 x | 1.52 x | 3.62 x | 1.63 x | 1.79 x |
| EV / EBITDA | 13.4 x | 14.4 x | 8.51 x | 23 x | 15.6 x | 12.3 x |
| EV / FCF | 33.8 x | 1.57 x | 9.9 x | -51.6 x | 25.2 x | 14 x |
| FCF Yield | 2.96% | 63.6% | 10.1% | -1.94% | 3.97% | 7.13% |
| Price to Book | 1.49 x | 1.84 x | 1.53 x | 2.72 x | 1.64 x | 1.63 x |
| Nbr of stocks (in thousands) | 5,06,901 | 4,74,712 | 4,78,449 | 4,82,920 | 4,76,123 | 4,75,850 |
| Reference price 2 | 7.180 | 9.060 | 7.210 | 12.75 | 7.280 | 7.770 |
| Announcement Date | 15/03/19 | 28/02/20 | 19/03/21 | 22/04/22 | 01/04/23 | 22/03/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 893.3 | 965.6 | 1,020 | 1,249 | 1,232 | 1,146 |
| EBITDA 1 | 122.9 | 162.4 | 182.6 | 197 | 129.2 | 167.7 |
| EBIT 1 | 105.2 | 144.1 | 164.2 | 178.1 | 107.9 | 147.2 |
| Operating Margin | 11.78% | 14.93% | 16.09% | 14.26% | 8.76% | 12.85% |
| Earnings before Tax (EBT) 1 | 222.2 | 246 | 188.6 | 227 | 198.2 | 229.4 |
| Net income 1 | 190.8 | 207.7 | 162.5 | 200.5 | 176.3 | 203.5 |
| Net margin | 21.36% | 21.51% | 15.93% | 16.05% | 14.31% | 17.75% |
| EPS 2 | 0.3800 | 0.4300 | 0.3300 | 0.4000 | 0.3600 | 0.4200 |
| Free Cash Flow 1 | 48.78 | 1,485 | 157.1 | -87.72 | 79.75 | 146.5 |
| FCF margin | 5.46% | 153.8% | 15.4% | -7.02% | 6.47% | 12.78% |
| FCF Conversion (EBITDA) | 39.69% | 914.4% | 86.03% | - | 61.72% | 87.35% |
| FCF Conversion (Net income) | 25.57% | 715.07% | 96.67% | - | 45.22% | 72% |
| Dividend per Share 2 | 0.2000 | 0.5000 | 0.5000 | 0.5000 | 0.1000 | 0.4000 |
| Announcement Date | 15/03/19 | 28/02/20 | 19/03/21 | 22/04/22 | 01/04/23 | 22/03/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,991 | 1,967 | 1,895 | 1,635 | 1,456 | 1,642 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 48.8 | 1,485 | 157 | -87.7 | 79.7 | 146 |
| ROE (net income / shareholders' equity) | 8.3% | 8.95% | 7.14% | 8.94% | 8.18% | 9.26% |
| ROA (Net income/ Total Assets) | 2.44% | 3.26% | 3.76% | 4.06% | 2.44% | 3.27% |
| Assets 1 | 7,835 | 6,376 | 4,327 | 4,939 | 7,241 | 6,215 |
| Book Value Per Share 2 | 4.830 | 4.930 | 4.710 | 4.680 | 4.440 | 4.780 |
| Cash Flow per Share 2 | 1.330 | 3.000 | 2.630 | 2.820 | 3.250 | 3.140 |
| Capex 1 | 13.9 | 16.9 | 16.9 | 81.9 | 35 | 80.1 |
| Capex / Sales | 1.56% | 1.75% | 1.66% | 6.56% | 2.84% | 6.99% |
| Announcement Date | 15/03/19 | 28/02/20 | 19/03/21 | 22/04/22 | 01/04/23 | 22/03/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -4.12% | 489M | |
| -16.20% | 10.37B | |
| +6.21% | 5.56B | |
| +0.48% | 3.01B | |
| -21.83% | 2.18B | |
| -19.51% | 1.47B | |
| +0.57% | 1.09B | |
| -43.66% | 735M | |
| -29.00% | 679M | |
| -11.59% | 471M |
- Stock Market
- Equities
- 300193 Stock
- Financials Shenzhen Jasic Technology Co.,Ltd.
