BEIJING CTJ INFORMATION TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.5 CNY | -2.27% |
|
-8.59% | -50.56% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 11,496 | 15,216 | 7,523 | - | - |
| Enterprise Value (EV) 1 | 11,496 | 15,216 | 7,523 | 7,523 | 7,523 |
| P/E ratio | 39.9 x | 50.8 x | 20 x | 15.8 x | 12.3 x |
| Yield | 0.94% | 1.28% | 1.47% | 1.24% | - |
| Capitalization / Revenue | 12.6 x | 12.6 x | 5.11 x | 4.19 x | 3.17 x |
| EV / Revenue | 12.6 x | 12.6 x | 5.11 x | 4.19 x | 3.17 x |
| EV / EBITDA | 40 x | 47.1 x | 20.3 x | 15.8 x | 12.5 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 7.44 x | 8.43 x | 3.67 x | 3.07 x | 2.47 x |
| Nbr of stocks (in thousands) | 349,920 | 349,920 | 349,920 | - | - |
| Reference price 2 | 32.85 | 43.48 | 21.50 | 21.50 | 21.50 |
| Announcement Date | 3/30/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 912.9 | 1,208 | 1,474 | 1,795 | 2,372 |
| EBITDA 1 | - | 287.5 | 323.2 | 371.3 | 475.4 | 602.5 |
| EBIT 1 | - | 285.1 | 319.7 | 402.9 | 512 | 656.5 |
| Operating Margin | - | 31.23% | 26.47% | 27.34% | 28.52% | 27.68% |
| Earnings before Tax (EBT) 1 | - | 285.8 | 320.1 | 403 | 512.1 | 657.2 |
| Net income 1 | 156.1 | 258.5 | 299.6 | 375.7 | 477.1 | 612.8 |
| Net margin | - | 28.32% | 24.8% | 25.5% | 26.58% | 25.83% |
| EPS 2 | 0.5957 | 0.8241 | 0.8556 | 1.074 | 1.361 | 1.750 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.3086 | 0.5556 | 0.3167 | 0.2667 | - |
| Announcement Date | 4/24/22 | 3/30/23 | 3/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 105.7 |
| Net margin | - |
| EPS 2 | 0.3000 |
| Dividend per Share | - |
| Announcement Date | 8/28/23 |
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) | - | 22.5% | 18.2% | 19.2% | 20.7% | 21.3% |
| ROA (Net income/ Total Assets) | - | 11.6% | 13% | 13.6% | 14.3% | 13.1% |
| Assets 1 | - | 2,226 | 2,307 | 2,773 | 3,336 | 4,678 |
| Book Value Per Share 2 | - | 4.420 | 5.160 | 5.860 | 7.010 | 8.690 |
| Cash Flow per Share 2 | - | 0.6400 | 0.3700 | 0.9900 | 1.370 | 1.830 |
| Capex 1 | - | 4.63 | 5.59 | 1.49 | 1.71 | 1.91 |
| Capex / Sales | - | 0.51% | 0.46% | 0.1% | 0.1% | 0.08% |
| Announcement Date | 4/24/22 | 3/30/23 | 3/28/24 | - | - | - |
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
BUY
Number of Analysts
4
Last Close Price
21.5
CNY
Average target price
42.59
CNY
Spread / Average Target
+98.10%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -50.56% | 1.06B | |
| +19.54% | 3,374B | |
| +14.45% | 86.53B | |
| +66.98% | 63.85B | |
| -22.93% | 49.62B | |
| +40.29% | 48.96B | |
| -22.99% | 46.84B | |
| +75.85% | 41.28B | |
| -4.26% | 26.83B | |
| -9.71% | 26.31B |
- Stock Market
- Equities
- 301153 Stock
- Financials Beijing CTJ Information Technology Co., Ltd.
