JIANDE INTERNATIONAL HOLDINGS LIMITED Financials Jiande International Holdings Limited
Equities
865
KYG5139V1077
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.02 HKD | +5.26% |
|
-4.76% | -13.04% |
| Mar. 28 | Jiande International Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 25 | Jiande International’s Profit to Drop in 2023 | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 681.8 | 986.1 | 432.4 | 413.8 | 391.9 | 122 |
| Enterprise Value (EV) 1 | 549 | 753.9 | 352.1 | 296.3 | 415.9 | 127.2 |
| P/E ratio | 62.3 x | 29.8 x | 4.37 x | 37.2 x | 12.5 x | 27.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.26 x | 5.36 x | 0.9 x | 3.92 x | 1.49 x | 0.44 x |
| EV / Revenue | 3.43 x | 4.1 x | 0.73 x | 2.81 x | 1.59 x | 0.46 x |
| EV / EBITDA | 19.9 x | 20.7 x | 2.67 x | 19.7 x | 8.14 x | 8.75 x |
| EV / FCF | 10.2 x | -147 x | -1.7 x | 9.21 x | -3.25 x | 11.8 x |
| FCF Yield | 9.78% | -0.68% | -58.9% | 10.9% | -30.8% | 8.5% |
| Price to Book | 1.08 x | 1.49 x | 0.57 x | 0.54 x | 0.5 x | 0.15 x |
| Nbr of stocks (in thousands) | 5,837,990 | 5,837,990 | 5,837,990 | 5,837,990 | 5,837,990 | 5,837,990 |
| Reference price 2 | 0.1168 | 0.1689 | 0.0741 | 0.0709 | 0.0671 | 0.0209 |
| Announcement Date | 4/29/19 | 4/27/20 | 4/27/21 | 4/29/22 | 4/26/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 160 | 184.1 | 480 | 105.6 | 262.2 | 278.3 |
| EBITDA 1 | 27.64 | 36.4 | 132.1 | 15.01 | 51.11 | 14.55 |
| EBIT 1 | 27.54 | 36.31 | 131.3 | 13.74 | 49.87 | 13.68 |
| Operating Margin | 17.21% | 19.73% | 27.36% | 13.01% | 19.02% | 4.92% |
| Earnings before Tax (EBT) 1 | 33.1 | 50.16 | 137.1 | 16.87 | 45.83 | 16.01 |
| Net income 1 | 10.95 | 33.14 | 98.88 | 11.12 | 31.32 | 4.507 |
| Net margin | 6.85% | 18.01% | 20.6% | 10.53% | 11.95% | 1.62% |
| EPS 2 | 0.001876 | 0.005677 | 0.0169 | 0.001904 | 0.005365 | 0.000772 |
| Free Cash Flow 1 | 53.67 | -5.114 | -207.5 | 32.18 | -128 | 10.81 |
| FCF margin | 33.55% | -2.78% | -43.22% | 30.47% | -48.82% | 3.89% |
| FCF Conversion (EBITDA) | 194.12% | - | - | 214.37% | - | 74.32% |
| FCF Conversion (Net income) | 489.92% | - | - | 289.34% | - | 239.92% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/29/19 | 4/27/20 | 4/27/21 | 4/29/22 | 4/26/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 24 | 5.2 |
| Net Cash position 1 | 133 | 232 | 80.3 | 118 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.4698 x | 0.3573 x |
| Free Cash Flow 1 | 53.7 | -5.11 | -207 | 32.2 | -128 | 10.8 |
| ROE (net income / shareholders' equity) | 1.77% | 5.13% | 13.6% | 1.22% | 4.13% | 0.95% |
| ROA (Net income/ Total Assets) | 1.52% | 1.81% | 6.84% | 0.67% | 2.24% | 0.67% |
| Assets 1 | 720.6 | 1,833 | 1,446 | 1,657 | 1,397 | 674.9 |
| Book Value Per Share 2 | 0.1100 | 0.1100 | 0.1300 | 0.1300 | 0.1300 | 0.1300 |
| Cash Flow per Share 2 | 0.0200 | 0.0300 | 0.0300 | 0.0400 | 0.0200 | 0.0300 |
| Capex 1 | 0.02 | 0.75 | 2.82 | 0.52 | 0.38 | 0.11 |
| Capex / Sales | 0.01% | 0.41% | 0.59% | 0.49% | 0.15% | 0.04% |
| Announcement Date | 4/29/19 | 4/27/20 | 4/27/21 | 4/29/22 | 4/26/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -13.04% | 14.95M | |
| +31.82% | 26.5B | |
| -1.96% | 25.06B | |
| +14.65% | 24.69B | |
| -21.26% | 23.3B | |
| +35.56% | 20.67B | |
| +1.01% | 19.25B | |
| -1.16% | 19.05B | |
| +49.86% | 18.28B | |
| +19.98% | 14.84B |
- Stock Market
- Equities
- 865 Stock
- Financials Jiande International Holdings Limited
