Stock 000812 SHAANXI JINYE SCIENCE TECHNOLOGY AND EDUCATION GROUP CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shaanxi Jinye Science Technology and Education Group Co.,Ltd

Equities

000812

CNE0000006R3

Tobacco

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-06 pm EDT 		5-day change 1st Jan Change
4.33 CNY +0.93% Intraday chart for Shaanxi Jinye Science Technology and Education Group Co.,Ltd +1.88% -14.43%
Apr. 26 Shaanxi Jinye Science Technology and Education Group Co.,Ltd Proposes Final Cash Dividend for the Year 2023 CI
Apr. 25 Shaanxi Jinye Science Technology and Education Group Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,660 2,537 2,783 7,210 5,304 3,890
Enterprise Value (EV) 1 2,860 3,076 3,438 7,740 6,246 5,150
P/E ratio 119 x 99.1 x 116 x 231 x 84.7 x 97.9 x
Yield - 0.45% - - - 0.4%
Capitalization / Revenue 2.73 x 2.78 x 3.01 x 5.62 x 4.11 x 3.14 x
EV / Revenue 2.93 x 3.37 x 3.71 x 6.03 x 4.84 x 4.16 x
EV / EBITDA 18.1 x 18 x 18.5 x 39.5 x 29.9 x 19.3 x
EV / FCF -25 x -12.9 x 184 x 50.4 x -29.5 x 73.2 x
FCF Yield -4.01% -7.73% 0.54% 1.98% -3.4% 1.37%
Price to Book 1.95 x 1.83 x 1.72 x 4.33 x 3.04 x 2.17 x
Nbr of stocks (in thousands) 768,693 768,693 768,693 768,693 768,693 768,693
Reference price 2 3.460 3.300 3.620 9.380 6.900 5.060
Announcement Date 4/29/19 4/28/20 4/29/21 4/27/22 4/29/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 975.8 911.6 925.9 1,284 1,290 1,239
EBITDA 1 158.2 170.6 185.8 195.7 208.6 267
EBIT 1 76.62 85.39 92.17 104 117.6 155.1
Operating Margin 7.85% 9.37% 9.96% 8.1% 9.11% 12.52%
Earnings before Tax (EBT) 1 48.7 56.66 41.42 47.17 69.34 53.77
Net income 1 22.34 25.56 23.95 31.23 62.67 39.76
Net margin 2.29% 2.8% 2.59% 2.43% 4.86% 3.21%
EPS 2 0.0291 0.0333 0.0312 0.0406 0.0815 0.0517
Free Cash Flow 1 -114.6 -237.9 18.7 153.5 -212.1 70.34
FCF margin -11.74% -26.1% 2.02% 11.96% -16.43% 5.68%
FCF Conversion (EBITDA) - - 10.07% 78.44% - 26.35%
FCF Conversion (Net income) - - 78.1% 491.56% - 176.9%
Dividend per Share - 0.0150 - - - 0.0200
Announcement Date 4/29/19 4/28/20 4/29/21 4/27/22 4/29/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 44.42
Net margin -
EPS 2 0.0578
Dividend per Share -
Announcement Date 8/25/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 200 539 655 529 942 1,260
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.263 x 3.161 x 3.527 x 2.705 x 4.515 x 4.72 x
Free Cash Flow 1 -115 -238 18.7 154 -212 70.3
ROE (net income / shareholders' equity) 1.69% 2.26% 1.53% 2.03% 3.55% 2.56%
ROA (Net income/ Total Assets) 1.9% 1.91% 1.82% 1.86% 1.88% 2.26%
Assets 1 1,175 1,341 1,316 1,682 3,328 1,756
Book Value Per Share 2 1.770 1.800 2.110 2.170 2.270 2.330
Cash Flow per Share 2 0.4500 0.5000 0.3100 0.5900 0.3300 0.2800
Capex 1 246 310 119 219 442 312
Capex / Sales 25.24% 33.95% 12.88% 17.04% 34.24% 25.18%
Announcement Date 4/29/19 4/28/20 4/29/21 4/27/22 4/29/23 4/25/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Tobacco

1st Jan change Capi.
SHAANXI JINYE SCIENCE TECHNOLOGY AND EDUCATION GROUP CO.,LTD Stock Shaanxi Jinye Science Technology and Education Group Co.,Ltd
-14.43% 461M
PHILIP MORRIS INTERNATIONAL, INC. Stock Philip Morris International, Inc.
+3.67% 152B
IMPERIAL BRANDS PLC Stock Imperial Brands PLC
+2.27% 19.78B
SMOORE INTERNATIONAL HOLDINGS LIMITED Stock Smoore International Holdings Limited
+6.15% 5.64B
GODFREY PHILLIPS INDIA LIMITED Stock Godfrey Phillips India Limited
+54.48% 1.98B
PHILIP MORRIS CR Stock Philip Morris CR
+1.02% 1.87B
VECTOR GROUP LTD. Stock Vector Group Ltd.
-7.80% 1.64B
UNIVERSAL CORPORATION Stock Universal Corporation
-21.32% 1.3B
TANZANIA CIGARETTE PUBLIC LIMITED COMPANY Stock Tanzania Cigarette Public Limited Company
0.00% 656M
TURNING POINT BRANDS, INC. Stock Turning Point Brands, Inc.
+25.38% 582M
Other Tobacco
  1. Stock Market
  2. Equities
  3. 000812 Stock
  4. Financials Shaanxi Jinye Science Technology and Education Group Co.,Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW