Financials Zhejiang Jingsheng Mechanical & Electrical Co., Ltd.

Equities

300316

CNE100001DJ8

Semiconductor Equipment & Testing

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-27 pm EDT 5-day change 1st Jan Change
31.89 CNY -1.57% Intraday chart for Zhejiang Jingsheng Mechanical & Electrical Co., Ltd. -4.03% -27.67%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 20,149 38,658 89,327 83,025 57,644 41,692 - -
Enterprise Value (EV) 1 19,644 37,388 87,136 80,608 55,453 37,906 35,285 33,565
P/E ratio 31.4 x 44.9 x 52.3 x 28.1 x 12.6 x 7.55 x 6.77 x 6.38 x
Yield 0.64% 0.45% 0.4% 0.71% 1.59% 2.43% 2.64% 1.58%
Capitalization / Revenue 6.48 x 10.1 x 15 x 7.8 x 3.21 x 1.86 x 1.61 x 1.46 x
EV / Revenue 6.32 x 9.81 x 14.6 x 7.58 x 3.08 x 1.69 x 1.36 x 1.17 x
EV / EBITDA 23.2 x 33 x 40.6 x 21 x 8.56 x 5.14 x 4.28 x 3.67 x
EV / FCF - 48.2 x 82.5 x -80.3 x 87.6 x 9.29 x 7.63 x -
FCF Yield - 2.07% 1.21% -1.25% 1.14% 10.8% 13.1% -
Price to Book 4.44 x 7.38 x 13.1 x 7.72 x 3.86 x 2.12 x 1.72 x 1.38 x
Nbr of stocks (in thousands) 1,281,719 1,285,174 1,285,275 1,306,244 1,307,421 1,307,360 - -
Reference price 2 15.72 30.08 69.50 63.56 44.09 31.89 31.89 31.89
Announcement Date 2/27/20 4/6/21 3/8/22 3/14/23 4/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,110 3,811 5,961 10,638 17,983 22,455 25,906 28,595
EBITDA 1 846.1 1,134 2,146 3,845 6,481 7,381 8,236 9,157
EBIT 1 732.5 998 1,992 3,448 5,948 6,857 7,625 8,349
Operating Margin 23.56% 26.19% 33.42% 32.41% 33.07% 30.54% 29.43% 29.2%
Earnings before Tax (EBT) 1 721.2 991.7 1,984 3,419 5,955 6,680 7,331 8,171
Net income 1 637.4 858.2 1,712 2,924 4,558 5,476 6,398 6,533
Net margin 20.5% 22.52% 28.71% 27.48% 25.34% 24.38% 24.7% 22.85%
EPS 2 0.5000 0.6700 1.330 2.260 3.490 4.222 4.713 4.996
Free Cash Flow 1 - 775.4 1,056 -1,004 633.3 4,082 4,622 -
FCF margin - 20.35% 17.71% -9.44% 3.52% 18.18% 17.84% -
FCF Conversion (EBITDA) - 68.35% 49.22% - 9.77% 55.3% 56.12% -
FCF Conversion (Net income) - 90.36% 61.69% - 13.89% 74.55% 72.24% -
Dividend per Share 2 0.1000 0.1350 0.2800 0.4500 0.7000 0.7742 0.8418 0.5033
Announcement Date 2/27/20 4/6/21 3/8/22 3/14/23 4/12/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - - 2,418 - 3,093 3,176 3,600 4,807 5,055 4,521 4,510 4,836 6,182 6,384 4,571 5,672
EBITDA 1 - - 824 - 1,019 - - - - - - 1,677 2,099 1,991 1,577 1,894
EBIT 1 - - 864.5 - 980.3 1,074 1,133 1,685 1,799 1,330 1,512 1,529 1,952 1,843 1,402 1,719
Operating Margin - - 35.76% - 31.7% 33.83% 31.48% 35.06% 35.59% 29.42% 33.53% 31.62% 31.57% 28.87% 30.68% 30.31%
Earnings before Tax (EBT) - - - - 980.8 1,044 - - - - - - - - - -
Net income 600.3 442.3 - 1,207 801.6 915.1 - - 1,308 - - - - - - -
Net margin - - - - 25.92% 28.82% - - 25.87% - - - - - - -
EPS 2 - - 0.6000 - 0.6200 0.7000 0.6800 1.010 1.000 0.8000 0.8200 1.042 1.023 1.012 0.8143 1.229
Dividend per Share 2 - - - - - 0.4500 - - - - - - - 0.8127 - -
Announcement Date 8/26/21 4/26/22 8/26/22 8/26/22 10/24/22 3/14/23 4/27/23 8/21/23 10/25/23 4/12/24 4/25/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 505 1,270 2,191 2,417 2,191 3,786 6,407 8,127
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 775 1,056 -1,004 633 4,082 4,622 -
ROE (net income / shareholders' equity) 15% 17.5% 28.5% 33.8% 35.6% 30.4% 26.1% 23%
ROA (Net income/ Total Assets) 8.98% 9.35% 12.5% 12.8% - 13.6% 12.5% -
Assets 1 7,099 9,180 13,644 22,885 - 40,410 51,182 -
Book Value Per Share 2 3.540 4.080 5.310 8.230 11.40 15.00 18.50 23.10
Cash Flow per Share 2 0.6100 0.7400 1.350 1.000 2.360 6.500 5.690 8.500
Capex 1 78.5 179 681 2,318 2,455 1,861 1,761 1,193
Capex / Sales 2.52% 4.69% 11.42% 21.78% 13.65% 8.29% 6.8% 4.17%
Announcement Date 2/27/20 4/6/21 3/8/22 3/14/23 4/12/24 - - -
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

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
31.89 CNY
Average target price
37.1 CNY
Spread / Average Target
+16.33%
Consensus
  1. Stock Market
  2. Equities
  3. 300316 Stock
  4. Financials Zhejiang Jingsheng Mechanical & Electrical Co., Ltd.