TIANJIN JIURI NEW MATERIALS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.01 CNY | -0.30% |
|
-6.23% | -25.97% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,554 | 3,419 | 2,923 | 2,157 | - | - |
| Enterprise Value (EV) 1 | 4,554 | 3,419 | 2,923 | 2,157 | 2,157 | 2,157 |
| P/E ratio | 27.5 x | 76.9 x | -30.4 x | 133 x | 16.9 x | 25 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 2.43 x | 2.37 x | 1.63 x | 1.16 x | 1.27 x |
| EV / Revenue | - | 2.43 x | 2.37 x | 1.63 x | 1.16 x | 1.27 x |
| EV / EBITDA | - | - | 99.5 x | 5.43 x | 3.48 x | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 1.29 x | 1.15 x | 0.84 x | 0.74 x | 0.8 x |
| Nbr of stocks (in thousands) | 1,08,406 | 1,08,406 | 1,08,144 | 1,07,799 | - | - |
| Reference price 2 | 42.01 | 31.54 | 27.03 | 20.01 | 20.01 | 20.01 |
| Announcement Date | 25/02/22 | 27/02/23 | 24/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,410 | 1,235 | 1,326 | 1,854 | 1,704 |
| EBITDA 1 | - | - | 29.37 | 397 | 620 | - |
| EBIT 1 | - | 67.58 | -90.31 | 29 | 160.5 | 114 |
| Operating Margin | - | 4.79% | -7.31% | 2.19% | 8.65% | 6.69% |
| Earnings before Tax (EBT) 1 | - | 59.49 | -101.3 | 20 | 151.5 | 105 |
| Net income 1 | 165.7 | 44.49 | -96.14 | 16.76 | 132.2 | 89 |
| Net margin | - | 3.16% | -7.78% | 1.26% | 7.13% | 5.22% |
| EPS 2 | 1.530 | 0.4100 | -0.8900 | 0.1500 | 1.185 | 0.8000 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 25/02/22 | 27/02/23 | 24/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 1.63% | -3.59% | 0.64% | 4.16% | 3.21% |
| ROA (Net income/ Total Assets) | - | - | -2.38% | 0.4% | 2.15% | 1.8% |
| Assets 1 | - | - | 4,046 | 4,190 | 6,148 | 4,944 |
| Book Value Per Share 2 | - | 24.50 | 23.60 | 23.70 | 27.00 | 24.90 |
| Cash Flow per Share 2 | - | 1.300 | 0.6400 | 1.060 | 1.290 | 2.000 |
| Capex 1 | - | 326 | 240 | 430 | 623 | 430 |
| Capex / Sales | - | 23.14% | 19.42% | 32.43% | 33.59% | 25.23% |
| Announcement Date | 25/02/22 | 27/02/23 | 24/02/24 | - | - | - |
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
OUTPERFORM
Number of Analysts
2
Last Close Price
20.01
CNY
Average target price
33
CNY
Spread / Average Target
+64.92%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -25.97% | 30Cr | |
| +16.91% | 6.62TCr | |
| +3.25% | 4.92TCr | |
| +16.82% | 4.14TCr | |
| +21.48% | 2.66TCr | |
| +13.36% | 1.98TCr | |
| +2.79% | 1.74TCr | |
| -6.24% | 1.59TCr | |
| -23.54% | 1.56TCr | |
| +2.42% | 1.54TCr |
- Stock Market
- Equities
- 688199 Stock
- Financials Tianjin Jiuri New Materials Co., Ltd.