Stock 600643 SHANGHAI AJ GROUP CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Aj Group Co.,Ltd

Equities

600643

CNE0000008S7

Investment Management & Fund Operators

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
4.5 CNY -0.22% Intraday chart for Shanghai Aj Group Co.,Ltd +8.17% -11.76%
Apr. 29 Shanghai Aj Group Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Shanghai Aj Group Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 13,770 15,570 12,197 10,898 8,899 8,222
Enterprise Value (EV) 1 22,750 23,754 21,698 19,662 16,375 14,808
P/E ratio 11.8 x 11.8 x 9.02 x 9.47 x 18.5 x 82.3 x
Yield 1.41% 2.6% 3.46% 3.25% 1.63% -
Capitalization / Revenue 5.19 x 4.09 x 2.79 x 2.52 x 2.96 x 3.4 x
EV / Revenue 8.57 x 6.25 x 4.96 x 4.55 x 5.44 x 6.12 x
EV / EBITDA 16.7 x 12.8 x 9.22 x 9.87 x 12.2 x 13.9 x
EV / FCF -10.7 x -3.84 x -2.9 x -4.19 x -3.77 x -6.58 x
FCF Yield -9.39% -26% -34.5% -23.9% -26.5% -15.2%
Price to Book 1.43 x 1.44 x 1.04 x 0.88 x 0.71 x 0.65 x
Nbr of stocks (in thousands) 1,621,922 1,621,922 1,621,922 1,612,172 1,612,172 1,612,172
Reference price 2 8.490 9.600 7.520 6.760 5.520 5.100
Announcement Date 3/29/19 3/31/20 3/30/21 3/30/22 3/30/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,654 3,802 4,377 4,323 3,008 2,418
EBITDA 1 1,359 1,852 2,352 1,993 1,343 1,064
EBIT 1 1,287 1,626 2,089 1,730 1,084 820.6
Operating Margin 48.5% 42.77% 47.72% 40.03% 36.02% 33.94%
Earnings before Tax (EBT) 1 1,583 1,850 1,882 1,540 728.6 211.9
Net income 1 1,158 1,319 1,352 1,152 481.9 99.5
Net margin 43.64% 34.68% 30.89% 26.65% 16.02% 4.12%
EPS 2 0.7210 0.8130 0.8340 0.7140 0.2989 0.0620
Free Cash Flow 1 -2,136 -6,184 -7,491 -4,697 -4,338 -2,251
FCF margin -80.47% -162.64% -171.16% -108.67% -144.21% -93.08%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.1200 0.2500 0.2600 0.2200 0.0900 -
Announcement Date 3/29/19 3/31/20 3/30/21 3/30/22 3/30/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 8,980 8,183 9,501 8,763 7,476 6,586
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.609 x 4.419 x 4.039 x 4.397 x 5.566 x 6.19 x
Free Cash Flow 1 -2,136 -6,184 -7,491 -4,697 -4,338 -2,251
ROE (net income / shareholders' equity) 13.8% 12.9% 12% 9.56% 3.88% 0.8%
ROA (Net income/ Total Assets) 3.75% 3.85% 4.85% 4% 2.53% 2%
Assets 1 30,845 34,287 27,871 28,834 19,067 4,964
Book Value Per Share 2 5.940 6.650 7.220 7.680 7.730 7.810
Cash Flow per Share 2 0.9500 1.030 1.550 1.160 1.090 0.8200
Capex 1 1,866 3,032 2,620 4,937 3,365 3,818
Capex / Sales 70.29% 79.73% 59.85% 114.22% 111.86% 157.89%
Announcement Date 3/29/19 3/31/20 3/30/21 3/30/22 3/30/23 4/29/24
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 Investment Management & Fund Operators

1st Jan change Capi.
SHANGHAI AJ GROUP CO.,LTD Stock Shanghai Aj Group Co.,Ltd
-11.76% 1B
BLACKROCK, INC. Stock BlackRock, Inc.
-6.75% 113B
UBS GROUP AG Stock UBS Group AG
-6.36% 85.41B
BROOKFIELD CORPORATION Stock Brookfield Corporation
+7.17% 62.94B
APOLLO GLOBAL MANAGEMENT, INC. Stock Apollo Global Management, Inc.
+16.30% 63.77B
BANK OF NEW YORK MELLON CORPORATION (THE) Stock Bank of New York Mellon Corporation (The)
+8.74% 42.33B
AMERIPRISE FINANCIAL, INC. Stock Ameriprise Financial, Inc.
+9.65% 41.48B
3I GROUP PLC Stock 3i Group plc
+17.97% 34.25B
T. ROWE PRICE GROUP INC. Stock T. Rowe Price Group Inc.
+3.22% 24.82B
STATE STREET CORPORATION Stock State Street Corporation
-5.50% 22.05B
Other Investment Management & Fund Operators
  1. Stock Market
  2. Equities
  3. 600643 Stock
  4. Financials Shanghai Aj Group Co.,Ltd