YUNJI INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.7673 USD | +2.17% |
|
+3.27% | +7.93% |
| 21/03 | Yunji Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 21/03 | Yunji Inc. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Capitalization 1 | 6,882 | 2,563 | 847.1 | 1,209 |
| Enterprise Value (EV) 1 | 5,247 | 1,356 | -116.1 | 569.9 |
| P/E ratio | -3.5 x | -17.2 x | 6.62 x | -8.05 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.59 x | 0.46 x | 0.39 x | 1.05 x |
| EV / Revenue | 0.45 x | 0.25 x | -0.05 x | 0.49 x |
| EV / EBITDA | -18.8 x | -17.7 x | -3.48 x | -8.04 x |
| EV / FCF | -3.8 x | -4.25 x | 0.55 x | -2.14 x |
| FCF Yield | -26.3% | -23.5% | 180% | -46.7% |
| Price to Book | 4.67 x | 1.96 x | 0.58 x | 0.84 x |
| Nbr of stocks (in thousands) | 21,584 | 21,232 | 21,333 | 21,468 |
| Reference price 2 | 318.8 | 120.7 | 39.71 | 56.32 |
| Announcement Date | 24/04/20 | 26/04/21 | 26/04/22 | 26/04/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,444 | 13,015 | 11,672 | 5,530 | 2,155 | 1,154 |
| EBITDA 1 | -110.4 | -90.1 | -278.5 | -76.41 | 33.34 | -70.85 |
| EBIT 1 | -114.2 | -99.4 | -298.4 | -97.46 | 17.35 | -78.57 |
| Operating Margin | -1.77% | -0.76% | -2.56% | -1.76% | 0.81% | -6.81% |
| Earnings before Tax (EBT) 1 | -109.1 | -43.98 | -140.6 | -112.4 | 192.8 | -113.6 |
| Net income 1 | -105.7 | -59.69 | -125.8 | -146.3 | 132 | -138.2 |
| Net margin | -1.64% | -0.46% | -1.08% | -2.65% | 6.12% | -11.97% |
| EPS 2 | -137.0 | -198.1 | -91.16 | -7.000 | 6.000 | -7.000 |
| Free Cash Flow 1 | 694.8 | 849.9 | -1,380 | -319 | -209.2 | -265.9 |
| FCF margin | 10.78% | 6.53% | -11.82% | -5.77% | -9.7% | -23.04% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 27/02/19 | 21/03/19 | 24/04/20 | 26/04/21 | 26/04/22 | 26/04/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 995 | 2,624 | 1,635 | 1,207 | 963 | 639 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 695 | 850 | -1,380 | -319 | -209 | -266 |
| ROE (net income / shareholders' equity) | -294% | -14% | -10.9% | -10.9% | 9.47% | -9.76% |
| ROA (Net income/ Total Assets) | -6.45% | -2.22% | -5.17% | -2.08% | 0.44% | -2.31% |
| Assets 1 | 1,639 | 2,686 | 2,435 | 7,031 | 29,816 | 5,969 |
| Book Value Per Share | - | -358.0 | 68.30 | 61.50 | 68.90 | 67.10 |
| Cash Flow per Share | - | 132.0 | 41.50 | 49.90 | 26.40 | 20.50 |
| Capex 1 | 13.7 | 28.7 | 28.2 | 84.4 | 87 | 92.3 |
| Capex / Sales | 0.21% | 0.22% | 0.24% | 1.53% | 4.04% | 7.99% |
| Announcement Date | 27/02/19 | 21/03/19 | 24/04/20 | 26/04/21 | 26/04/22 | 26/04/23 |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +7.93% | 15.09M | |
| -1.42% | 186B | |
| -13.32% | 176B | |
| -6.96% | 93.36B | |
| +33.94% | 88.29B | |
| -8.47% | 72.92B | |
| +13.69% | 53.56B | |
| +21.58% | 10.1B | |
| -10.53% | 8.62B | |
| -15.14% | 5.59B |
- Stock Market
- Equities
- YJ Stock
- Financials Yunji Inc.
