BEIJING JINGWEI HIRAIN TECHNOLOGIES CO., INC. Financials Beijing Jingwei Hirain Technologies Co., Inc.
Equities
688326
CNE1000059C2
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.01 CNY | -6.98% |
|
-1.70% | -40.53% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 17,916 | 13,830 | 7,997 | - | - |
| Enterprise Value (EV) 1 | 14,461 | 10,766 | 5,325 | 5,591 | 5,498 |
| P/E ratio | 70.1 x | -63.4 x | -177 x | 28.8 x | 14.1 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 4.45 x | 2.96 x | 1.39 x | 1.11 x | 0.9 x |
| EV / Revenue | 3.6 x | 2.3 x | 0.93 x | 0.78 x | 0.62 x |
| EV / EBITDA | 52.5 x | -68.1 x | 86.8 x | 12.2 x | 6.42 x |
| EV / FCF | -41,317,030 x | - | - | - | - |
| FCF Yield | -0% | - | - | - | - |
| Price to Book | 3.38 x | 2.77 x | 1.7 x | 1.65 x | 1.51 x |
| Nbr of stocks (in thousands) | 120,000 | 119,177 | 115,882 | - | - |
| Reference price 2 | 149.3 | 116.0 | 69.01 | 69.01 | 69.01 |
| Announcement Date | 2/27/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,022 | 4,676 | 5,744 | 7,181 | 8,871 |
| EBITDA 1 | - | 275.5 | -158 | 61.38 | 457.5 | 856 |
| EBIT 1 | - | 191.1 | -286 | -60.34 | 293.9 | 655.8 |
| Operating Margin | - | 4.75% | -6.12% | -1.05% | 4.09% | 7.39% |
| Earnings before Tax (EBT) 1 | - | 191 | -285.3 | -60.68 | 294 | 532.5 |
| Net income 1 | 146.2 | 234.6 | -218.8 | -46.64 | 288 | 466.6 |
| Net margin | - | 5.83% | -4.68% | -0.81% | 4.01% | 5.26% |
| EPS 2 | 1.620 | 2.130 | -1.830 | -0.3900 | 2.400 | 4.880 |
| Free Cash Flow | - | -350 | - | - | - | - |
| FCF margin | - | -8.7% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 4/17/22 | 2/27/23 | 2/23/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,325 | 739 | 958.3 | 1,161 | 1,818 | 889.4 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 76.36 | -132.5 | -34.19 | - | - | -204.1 |
| Operating Margin | - | 5.76% | -17.93% | -3.57% | - | - | -22.95% |
| Earnings before Tax (EBT) | - | 76.3 | - | - | - | - | - |
| Net income | 48.23 | 86.22 | - | - | - | - | - |
| Net margin | - | 6.51% | - | - | - | - | - |
| EPS 2 | 0.4100 | 0.7400 | - | - | -0.4300 | -0.6600 | -1.640 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 10/26/22 | 2/27/23 | 4/26/23 | 8/29/23 | 10/27/23 | 2/23/24 | 4/27/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 3,455 | 3,065 | 2,672 | 2,406 | 2,499 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -350 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 5.88% | -4.24% | -0.92% | 5.49% | 8.32% |
| ROA (Net income/ Total Assets) | - | 3.51% | -2.33% | -0.2% | 3.1% | 5.8% |
| Assets 1 | - | 6,686 | 9,396 | 23,320 | 9,289 | 8,045 |
| Book Value Per Share 2 | - | 44.20 | 41.90 | 40.60 | 41.90 | 45.80 |
| Cash Flow per Share 2 | - | 0.4400 | -4.660 | -1.140 | 2.410 | 4.270 |
| Capex 1 | - | 403 | 421 | 450 | 344 | 391 |
| Capex / Sales | - | 10.01% | 9% | 7.83% | 4.79% | 4.41% |
| Announcement Date | 4/17/22 | 2/27/23 | 2/23/24 | - | - | - |
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
3
Last Close Price
69.01
CNY
Average target price
83.67
CNY
Spread / Average Target
+21.24%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -40.53% | 1.1B | |
| +18.19% | 48.07B | |
| -19.29% | 19.7B | |
| +29.58% | 16.92B | |
| +98.33% | 16.3B | |
| -7.06% | 15.71B | |
| -3.38% | 14.83B | |
| -19.90% | 13.16B | |
| -24.52% | 12.7B | |
| +56.79% | 12.39B |
- Stock Market
- Equities
- 688326 Stock
- Financials Beijing Jingwei Hirain Technologies Co., Inc.
