Company Valuation: Shandong Jinjing Science & Technology Stock Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,287 13,230 12,445 9,468 7,965 7,863
Change - 42.46% -5.94% -23.92% -15.87% -1.29%
Enterprise Value (EV) 1 9,550 13,404 12,457 10,115 8,549 8,778
Change - 40.36% -7.06% -18.8% -15.49% 2.68%
P/E 28.1x 10.1x 34.8x 20.5x 132x -13.5x
PBR 2.13x 2.41x 2.3x 1.62x 1.37x 1.51x
PEG - 0x -0.5x 0.7x -1.5x 0x
Capitalization / Revenue 1.9x 1.91x 1.67x 1.19x 1.23x 1.74x
EV / Revenue 1.96x 1.94x 1.67x 1.27x 1.32x 1.94x
EV / EBITDA 9.22x 6.8x 12.6x 8.15x 10.5x -393x
EV / EBIT 19x 8.57x 23.8x 13.8x 33x -15.7x
EV / FCF -92.2x 12.6x 15x -21.6x -160x 140x
FCF Yield -1.08% 7.93% 6.66% -4.63% -0.62% 0.71%
Dividend per Share 2 0.03 0.281 0.03 0.1 0.015 -
Rate of return 0.46% 3.03% 0.34% 1.5% 0.27% -
EPS 2 0.2316 0.9151 0.2501 0.3258 0.0427 -0.4161
Distribution rate 13% 30.7% 12% 30.7% 35.1% -
Net sales 1 4,884 6,922 7,459 7,970 6,452 4,520
EBITDA 1 1,036 1,972 991.2 1,242 814.2 -22.36
EBIT 1 503.1 1,564 523 730.8 259.1 -559.4
Net income 1 330.9 1,307 355.9 461.8 60.48 -584.8
Net Debt 1 263 173.6 12.47 647.6 583.6 916
Reference price 2 6.500 9.260 8.710 6.680 5.620 5.630
Nbr of stocks (in thousands) 1,428,770 1,428,770 1,428,770 1,417,338 1,417,338 1,396,540
Announcement Date 22/04/21 11/04/22 11/04/23 19/04/24 18/04/25 24/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 830M
28.66x6.59x16.86x1.37% 216B
26.91x4.19x13.48x2.17% 119B
28.72x3.51x17.98x1% 77.41B
18.62x5.99x29.79x3.69% 63.03B
80.67x6.09x14.17x2.64% 60.87B
61.73x1.27x8.42x6.44% 36.61B
10.99x1.17x6.34x3.02% 32.13B
9.04x3.03x7.11x4.67% 24.33B
43.77x5.61x29.84x1.3% 23.98B
Average 34.35x 4.16x 16.00x 2.92% 65.49B
Weighted average by Cap. 33.03x 4.95x 16.49x 2.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 600586 Stock
  4. Valuation Shandong Jinjing Science & Technology Stock Co.,Ltd