JIANGSU BOXIN INVESTING&HOLDINGS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.15 CNY | +2.39% |
|
+0.59% | -35.38% |
| Apr. 19 | Mainland China and Hong Kong stocks fall on Middle East tensions | RE |
| 2023 | Jiangsu Boxin Investing&Holdings Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,662 | 4,140 | 4,899 | 1,309 | 1,316 | 1,670 |
| Enterprise Value (EV) 1 | 4,621 | 4,101 | 4,896 | 1,381 | 1,536 | 1,828 |
| P/E ratio | 554 x | -78.9 x | -729 x | 121 x | 106 x | 27 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 53.1 x | 2.64 x | 28.7 x | 5.35 x | 2.26 x | 4.32 x |
| EV / Revenue | 52.7 x | 2.62 x | 28.6 x | 5.65 x | 2.64 x | 4.73 x |
| EV / EBITDA | 1,141 x | -64.5 x | -131 x | 679 x | 29.5 x | 19.1 x |
| EV / FCF | -1,845 x | 142 x | -118 x | -17.6 x | -5.03 x | -14.4 x |
| FCF Yield | -0.05% | 0.71% | -0.85% | -5.69% | -19.9% | -6.93% |
| Price to Book | 72.6 x | 349 x | -6,665 x | 129 x | 58.3 x | 19.8 x |
| Nbr of stocks (in thousands) | 230,000 | 230,000 | 230,000 | 230,000 | 230,000 | 230,000 |
| Reference price 2 | 20.27 | 18.00 | 21.30 | 5.690 | 5.720 | 7.260 |
| Announcement Date | 4/24/18 | 4/29/19 | 4/27/20 | 4/27/21 | 4/28/22 | 4/27/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 87.74 | 1,566 | 170.9 | 244.4 | 581.6 | 386.5 |
| EBITDA 1 | 4.051 | -63.59 | -37.25 | 2.033 | 52.06 | 95.85 |
| EBIT 1 | 3.415 | -63.92 | -37.54 | 1.231 | 43.87 | 69.96 |
| Operating Margin | 3.89% | -4.08% | -21.96% | 0.5% | 7.54% | 18.1% |
| Earnings before Tax (EBT) 1 | 12.73 | -64.57 | -11.53 | 39.29 | 26.6 | 94.75 |
| Net income 1 | 8.419 | -52.45 | -6.727 | 10.87 | 12.43 | 61.86 |
| Net margin | 9.6% | -3.35% | -3.94% | 4.45% | 2.14% | 16% |
| EPS 2 | 0.0366 | -0.2280 | -0.0292 | 0.0472 | 0.0540 | 0.2690 |
| Free Cash Flow 1 | -2.505 | 28.95 | -41.65 | -78.59 | -305.3 | -126.7 |
| FCF margin | -2.85% | 1.85% | -24.37% | -32.15% | -52.5% | -32.79% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/24/18 | 4/29/19 | 4/27/20 | 4/27/21 | 4/28/22 | 4/27/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 72.6 | 220 | 158 |
| Net Cash position 1 | 41.6 | 38.9 | 3.29 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 35.69 x | 4.226 x | 1.646 x |
| Free Cash Flow 1 | -2.5 | 29 | -41.7 | -78.6 | -305 | -127 |
| ROE (net income / shareholders' equity) | 13.8% | -138% | -121% | 231% | 20.1% | 34.8% |
| ROA (Net income/ Total Assets) | 1.81% | -12.6% | -7.28% | 0.26% | 3.54% | 4.04% |
| Assets 1 | 465.6 | 414.9 | 92.42 | 4,250 | 351.3 | 1,532 |
| Book Value Per Share 2 | 0.2800 | 0.0500 | -0 | 0.0400 | 0.1000 | 0.3700 |
| Cash Flow per Share 2 | 0.1800 | 0.1700 | 0.0100 | 1.420 | 0.8600 | 0.3000 |
| Capex 1 | 0.14 | 0.8 | 0.1 | 3.9 | 98 | 3.09 |
| Capex / Sales | 0.16% | 0.05% | 0.06% | 1.6% | 16.86% | 0.8% |
| Announcement Date | 4/24/18 | 4/29/19 | 4/27/20 | 4/27/21 | 4/28/22 | 4/27/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -35.38% | 163M | |
| +11.67% | 5.82B | |
| +18.96% | 3.27B | |
| +20.83% | 998M | |
| +3.56% | 731M | |
| -4.66% | 698M | |
| 0.00% | 665M | |
| -10.46% | 536M | |
| -6.43% | 433M | |
| +19.89% | 414M |
- Stock Market
- Equities
- 600083 Stock
- Financials Jiangsu Boxin Investing&Holdings Co.,Ltd.
