JDM JINGDAMACHINE (NINGBO) CO.LTD Financials JDM JingDaMachine (Ningbo) Co.Ltd
Equities
603088
CNE100001VF8
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.05 CNY | +9.97% |
|
+9.97% | -6.61% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,699 | 3,424 | 3,154 | 3,775 | 3,525 | - | - |
| Enterprise Value (EV) 1 | 1,699 | 3,424 | 3,154 | 3,775 | 3,525 | 3,525 | 3,525 |
| P/E ratio | 25 x | 39.8 x | 21.8 x | 23.9 x | 14.1 x | 11.2 x | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 6.41 x | - | 5.33 x | 3.44 x | 2.82 x | - |
| EV / Revenue | - | 6.41 x | - | 5.33 x | 3.44 x | 2.82 x | - |
| EV / EBITDA | - | 29 x | - | 18.2 x | 11.6 x | 9.2 x | - |
| EV / FCF | - | - | - | - | 17.7 x | 15.1 x | 15.4 x |
| FCF Yield | - | - | - | - | 5.66% | 6.61% | 6.51% |
| Price to Book | - | 6.29 x | - | 5.19 x | 4.15 x | 3.59 x | - |
| Nbr of stocks (in thousands) | 430,259 | 430,259 | 438,025 | 437,897 | 437,897 | - | - |
| Reference price 2 | 3.949 | 7.957 | 7.200 | 8.620 | 8.050 | 8.050 | 8.050 |
| Announcement Date | 4/26/21 | 3/28/22 | 4/25/23 | 4/2/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 533.8 | - | 708.6 | 1,026 | 1,250 | - |
| EBITDA 1 | - | 118 | - | 206.9 | 305 | 383 | - |
| EBIT 1 | - | 95.6 | - | 184.4 | 291 | 369 | - |
| Operating Margin | - | 17.91% | - | 26.02% | 28.36% | 29.52% | - |
| Earnings before Tax (EBT) 1 | - | 98.14 | - | 184.6 | 291 | 369 | - |
| Net income 1 | 67.35 | 85.79 | 142.7 | 159.2 | 250 | 317 | - |
| Net margin | - | 16.07% | - | 22.47% | 24.37% | 25.36% | - |
| EPS 2 | 0.1582 | 0.2000 | 0.3300 | 0.3600 | 0.5700 | 0.7200 | - |
| Free Cash Flow 1 | - | - | - | - | 199.6 | 233.1 | 229.6 |
| FCF margin | - | - | - | - | 19.45% | 18.65% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 65.43% | 60.86% | - |
| FCF Conversion (Net income) | - | - | - | - | 79.83% | 73.54% | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 4/26/21 | 3/28/22 | 4/25/23 | 4/2/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | 200 | 233 | 230 |
| ROE (net income / shareholders' equity) | - | 15.8% | - | 24% | 29.4% | 32.3% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | 14.1% | 14.9% | - |
| Assets 1 | - | - | - | - | 1,773 | 2,128 | - |
| Book Value Per Share 2 | - | 1.260 | - | 1.660 | 1.940 | 2.240 | - |
| Cash Flow per Share | - | 0.3900 | - | - | - | - | - |
| Capex 1 | - | 20.7 | - | 8.07 | 35 | 30 | 50 |
| Capex / Sales | - | 3.87% | - | 1.14% | 3.41% | 2.4% | - |
| Announcement Date | 4/26/21 | 3/28/22 | 4/25/23 | 4/2/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
8.05
CNY
Average target price
12
CNY
Spread / Average Target
+49.07%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.61% | 487M | |
| +12.04% | 82.32B | |
| +15.19% | 68.15B | |
| +20.05% | 37.47B | |
| +18.91% | 32.88B | |
| +12.78% | 28.75B | |
| +3.35% | 26.79B | |
| +13.59% | 24.83B | |
| +0.64% | 25.18B | |
| +15.43% | 24.4B |
- Stock Market
- Equities
- 603088 Stock
- Financials JDM JingDaMachine (Ningbo) Co.Ltd
