Financials Shenzhen Jieshun Science and Technology Industry Co.,Ltd.

Equities

002609

CNE1000016J7

Integrated Hardware & Software

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
8.75 CNY -1.35% Intraday chart for Shenzhen Jieshun Science and Technology Industry Co.,Ltd. +1.98% -23.38%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,544 5,999 6,279 5,839 7,393 5,663 - -
Enterprise Value (EV) 1 5,544 5,999 6,279 5,839 7,393 5,663 5,663 5,663
P/E ratio 39 x 37.2 x 38.9 x 300 x 66 x 27.3 x 17 x 17.5 x
Yield - - 0.31% 0.33% 1.09% 0.91% 1.6% 1.26%
Capitalization / Revenue 4.76 x 4.38 x 4.17 x 4.24 x 4.49 x 2.94 x 2.32 x 2.18 x
EV / Revenue 4.76 x 4.38 x 4.17 x 4.24 x 4.49 x 2.94 x 2.32 x 2.18 x
EV / EBITDA 26.2 x 24.1 x 21.7 x 34.7 x 26.5 x 10.7 x 9.28 x 7.71 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.7 x 2.71 x 2.69 x 2.47 x 3.02 x 2.23 x 1.94 x 1.88 x
Nbr of stocks (in thousands) 645,400 644,389 644,000 648,743 647,383 647,148 - -
Reference price 2 8.590 9.310 9.750 9.000 11.42 8.750 8.750 8.750
Announcement Date 2/7/20 2/26/21 2/15/22 4/14/23 4/15/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,164 1,371 1,505 1,376 1,645 1,928 2,438 2,601
EBITDA 1 211.2 249.4 290 168.3 278.9 528 610 734
EBIT 1 151.3 176.4 185.5 8.034 119.6 225 246 364
Operating Margin 13% 12.87% 12.33% 0.58% 7.27% 11.67% 10.09% 13.99%
Earnings before Tax (EBT) 1 157.3 185.6 186.1 14.68 128.4 234 254 373
Net income 1 142.3 159.9 161.3 18.14 112.3 204 334 325
Net margin 12.23% 11.66% 10.72% 1.32% 6.83% 10.58% 13.7% 12.5%
EPS 2 0.2200 0.2500 0.2505 0.0300 0.1730 0.3200 0.5150 0.5000
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.0300 0.0300 0.1250 0.0800 0.1400 0.1100
Announcement Date 2/7/20 2/26/21 2/15/22 4/14/23 4/15/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 7.07% 7.53% 7.11% 0.78% 4.51% 8.06% 11.7% 10.8%
ROA (Net income/ Total Assets) - 5.4% 5.03% 0.47% - 4.88% 5.78% 6.64%
Assets 1 - 2,958 3,209 3,832 - 4,180 5,779 4,895
Book Value Per Share 2 3.180 3.440 3.620 3.640 3.780 3.920 4.510 4.660
Cash Flow per Share 2 -0.1100 0.2400 0.0500 0.3200 0.5100 0.7600 0.6700 1.140
Capex 1 - 112 - 182 59.3 250 154 273
Capex / Sales - 8.2% - 13.26% 3.61% 12.97% 6.29% 10.5%
Announcement Date 2/7/20 2/26/21 2/15/22 4/14/23 4/15/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
8.75
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002609 Stock
  4. Financials Shenzhen Jieshun Science and Technology Industry Co.,Ltd.