Stock 002363 SHANDONG LONGJI MACHINERY CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shandong Longji Machinery Co.,Ltd

Equities

002363

CNE100000M13

Auto, Truck & Motorcycle Parts

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
6.75 CNY +4.81% Intraday chart for Shandong Longji Machinery Co.,Ltd +13.07% -17.38%
Apr. 28 Shandong Longji Machinery Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Shandong Longji Machinery Co.,Ltd Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,981 2,542 2,829 2,455 2,934 3,425
Enterprise Value (EV) 1 954.2 1,503 2,123 1,563 1,941 2,401
P/E ratio 25.1 x 40.7 x 61.8 x 73.8 x 64.1 x 90.8 x
Yield 0.42% 0.74% 8.82% 3.39% 1.7% -
Capitalization / Revenue 1.04 x 1.56 x 1.77 x 1.25 x 1.29 x 1.54 x
EV / Revenue 0.5 x 0.92 x 1.33 x 0.8 x 0.85 x 1.08 x
EV / EBITDA 4.52 x 7.68 x 11 x 9.02 x 14.8 x 14.1 x
EV / FCF -8.7 x 7.49 x -10.8 x 5.78 x 20.4 x 25.6 x
FCF Yield -11.5% 13.4% -9.25% 17.3% 4.9% 3.9%
Price to Book 0.86 x 1.08 x 1.27 x 1.13 x 1.39 x 1.43 x
Nbr of stocks (in thousands) 416,100 416,100 416,100 416,100 416,100 419,160
Reference price 2 4.760 6.110 6.800 5.900 7.050 8.170
Announcement Date 4/22/19 4/27/20 4/18/21 3/29/22 4/10/23 4/28/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,901 1,633 1,596 1,960 2,274 2,226
EBITDA 1 211 195.8 192.8 173.2 131.5 170.8
EBIT 1 81.28 54.47 50.74 33.89 -12 45.99
Operating Margin 4.28% 3.34% 3.18% 1.73% -0.53% 2.07%
Earnings before Tax (EBT) 1 97.65 75.51 53.68 30.41 43.66 43.54
Net income 1 81.06 61.85 47.04 31.6 45.58 36.87
Net margin 4.27% 3.79% 2.95% 1.61% 2% 1.66%
EPS 2 0.1900 0.1500 0.1100 0.0800 0.1100 0.0900
Free Cash Flow 1 -109.6 200.8 -196.4 270.4 95.17 93.7
FCF margin -5.77% 12.3% -12.3% 13.8% 4.18% 4.21%
FCF Conversion (EBITDA) - 102.55% - 156.08% 72.4% 54.85%
FCF Conversion (Net income) - 324.65% - 855.55% 208.82% 254.12%
Dividend per Share 2 0.0200 0.0450 0.6000 0.2000 0.1200 -
Announcement Date 4/22/19 4/27/20 4/18/21 3/29/22 4/10/23 4/28/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,026 1,039 707 892 993 1,024
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -110 201 -196 270 95.2 93.7
ROE (net income / shareholders' equity) 3.31% 2.45% 1.9% 1.29% 1.87% 1.4%
ROA (Net income/ Total Assets) 1.51% 0.99% 0.95% 0.63% -0.21% 0.82%
Assets 1 5,378 6,253 4,945 4,998 -21,408 4,479
Book Value Per Share 2 5.540 5.670 5.340 5.220 5.090 5.710
Cash Flow per Share 2 1.870 1.800 1.550 2.260 2.250 2.580
Capex 1 212 149 84.5 58.6 146 92.5
Capex / Sales 11.18% 9.1% 5.29% 2.99% 6.43% 4.16%
Announcement Date 4/22/19 4/27/20 4/18/21 3/29/22 4/10/23 4/28/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Automotive Systems

1st Jan change Capi.
SHANDONG LONGJI MACHINERY CO.,LTD Stock Shandong Longji Machinery Co.,Ltd
-17.38% 391M
IMOTION AUTOMOTIVE TECHNOLOGY (SUZHOU) CO., LTD. Stock iMotion Automotive Technology (Suzhou) Co., Ltd.
+233.23% 3.25B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD Stock Bethel Automotive Safety Systems Co., Ltd
-19.75% 3.33B
JTEKT CORPORATION Stock JTEKT Corporation
+2.56% 2.76B
NHK SPRING CO., LTD. Stock NHK Spring Co., Ltd.
+33.88% 2.25B
HANON SYSTEMS Stock Hanon Systems
-24.14% 2.15B
NEXTEER AUTOMOTIVE GROUP LIMITED Stock Nexteer Automotive Group Limited
-15.62% 1.32B
AOTECAR NEW ENERGY TECHNOLOGY CO., LTD. Stock Aotecar New Energy Technology Co., Ltd.
-12.00% 1.28B
ZHEJIANG VIE SCIENCE & TECHNOLOGY CO., LTD. Stock Zhejiang VIE Science & Technology Co., Ltd.
+56.02% 1.18B
ZHEJIANG WANLIYANG CO., LTD. Stock Zhejiang Wanliyang Co., Ltd.
-17.45% 1.12B
Automotive Systems
  1. Stock Market
  2. Equities
  3. 002363 Stock
  4. Financials Shandong Longji Machinery Co.,Ltd