HARBIN ELECTRIC CORPORATION JIAMUSI ELECTRIC MACHINE CO.,LTD Financials Harbin Electric Corporation Jiamusi Electric Machine CO.,Ltd
Equities
000922
CNE0000007V3
Heavy Electrical Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.08 CNY | +0.92% |
|
-1.47% | +17.62% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,351 | 6,119 | 7,198 | - | - |
| Enterprise Value (EV) 1 | 5,351 | 6,119 | 7,198 | 7,198 | 7,198 |
| P/E ratio | - | 15.3 x | 15.4 x | 12.6 x | 10.4 x |
| Yield | - | 1.97% | 1.74% | 1.9% | 2.73% |
| Capitalization / Revenue | 1.5 x | 1.15 x | 1.23 x | 1.06 x | 0.91 x |
| EV / Revenue | 1.5 x | 1.15 x | 1.23 x | 1.06 x | 0.91 x |
| EV / EBITDA | - | 9.86 x | 8.75 x | 7.02 x | 6.04 x |
| EV / FCF | - | 16.1 x | 7.74 x | 19.2 x | 8.99 x |
| FCF Yield | - | 6.21% | 12.9% | 5.21% | 11.1% |
| Price to Book | - | 1.92 x | 2.04 x | 1.83 x | 1.64 x |
| Nbr of stocks (in thousands) | 596,540 | 595,859 | 595,859 | - | - |
| Reference price 2 | 8.970 | 10.27 | 12.08 | 12.08 | 12.08 |
| Announcement Date | 4/11/23 | 4/17/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 3,579 | 5,321 | 5,852 | 6,774 | 7,869 |
| EBITDA 1 | - | 620.4 | 823 | 1,026 | 1,191 |
| EBIT 1 | - | 462.2 | 559.3 | 694 | 853.7 |
| Operating Margin | - | 8.69% | 9.56% | 10.25% | 10.85% |
| Earnings before Tax (EBT) 1 | - | 514.9 | 587 | 721.7 | 881.3 |
| Net income 1 | 351.1 | 399.4 | 466 | 569 | 690 |
| Net margin | 9.81% | 7.51% | 7.96% | 8.4% | 8.77% |
| EPS 2 | - | 0.6697 | 0.7833 | 0.9567 | 1.160 |
| Free Cash Flow 1 | - | 379.8 | 930 | 375 | 801 |
| FCF margin | - | 7.14% | 15.89% | 5.54% | 10.18% |
| FCF Conversion (EBITDA) | - | 61.23% | 113% | 36.55% | 67.25% |
| FCF Conversion (Net income) | - | 95.11% | 199.57% | 65.91% | 116.09% |
| Dividend per Share 2 | - | 0.2020 | 0.2100 | 0.2300 | 0.3300 |
| Announcement Date | 4/11/23 | 4/17/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | 380 | 930 | 375 | 801 |
| ROE (net income / shareholders' equity) | - | 12.4% | 13.2% | 14.4% | 15.4% |
| ROA (Net income/ Total Assets) | - | - | 4.6% | 5.5% | 5.9% |
| Assets 1 | - | - | 10,130 | 10,345 | 11,695 |
| Book Value Per Share 2 | - | 5.360 | 5.910 | 6.590 | 7.380 |
| Cash Flow per Share 2 | - | - | 1.790 | 0.7600 | 0.8000 |
| Capex 1 | - | 175 | 123 | 92.5 | 98 |
| Capex / Sales | - | 3.3% | 2.1% | 1.37% | 1.25% |
| Announcement Date | 4/11/23 | 4/17/24 | - | - | - |
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
12.08
CNY
Average target price
16
CNY
Spread / Average Target
+32.45%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +17.62% | 994M | |
| +49.58% | 6.93B | |
| +5.62% | 714M | |
| +12.11% | 488M | |
| -14.69% | 315M | |
| -19.80% | 283M | |
| -13.43% | 247M | |
| +84.02% | 84.09M |
- Stock Market
- Equities
- 000922 Stock
- Financials Harbin Electric Corporation Jiamusi Electric Machine CO.,Ltd
