XSHE301010
Market cap322mUSD
Dec 27, Last price
21.80CNY
1D
-0.91%
1Q
76.80%
IPO
-25.14%
Name
Jiangsu Jingxue Insulation Technology Co Ltd
Chart & Performance
P/E
61.64
P/S
2.04
EPS
0.35
Div Yield, %
0.56%
Shrs. gr., 5y
6.05%
Rev. gr., 5y
14.11%
Revenues
1.15b
+27.65%
Net income
38m
-3.93%
CFO
37m
+653.26%
Dividend
Jul 09, 20240.2 CNY/sh
Profile
Jiangsu Jingxue Insulation Technology Co.,Ltd. engages in the research and development, design, production, and sale of energy-saving thermal insulation materials used in industrial building envelope systems in China. It offers cold storage insulation boards, including sandwich panels, PIR/PUR clean boards and inner partition panels, and cold storage boards; industrial and cold storage doors; and energy-saving building plates. The company's products have applications in cold storage enclosure systems in the fields of cold chain logistics, food processing, shopping malls, supermarkets, hotels and aviation catering, biopharmaceuticals, fine chemicals, precision electronics and other industries. It is also involved in the design, production, installment, and maintenance of enclosure systems in cold storage. The company was incorporated in 1993 and is based in Changzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 1,152,098 27.65% | 902,518 -1.26% | 914,019 18.28% | |||||
Cost of revenue | 1,048,902 | 815,274 | 794,577 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 103,196 | 87,244 | 119,442 | |||||
NOPBT Margin | 8.96% | 9.67% | 13.07% | |||||
Operating Taxes | 4,996 | 2,621 | 9,148 | |||||
Tax Rate | 4.84% | 3.00% | 7.66% | |||||
NOPAT | 98,200 | 84,623 | 110,294 | |||||
Net income | 38,194 -3.93% | 39,757 -40.75% | 67,101 11.45% | |||||
Dividends | (13,272) | (21,600) | ||||||
Dividend yield | 0.66% | 1.13% | ||||||
Proceeds from repurchase of equity | 178,210 | |||||||
BB yield | -6.88% | |||||||
| Debt | ||||||||
Debt current | 44,543 | 45,685 | 30,871 | |||||
Long-term debt | 13,407 | 4,756 | 5,539 | |||||
Deferred revenue | 23,130 | 20,111 | ||||||
Other long-term liabilities | 28,650 | 4,323 | 6,951 | |||||
Net debt | (191,976) | (200,385) | (261,292) | |||||
| Cash flow | ||||||||
Cash from operating activities | 36,680 | 4,870 | ||||||
CAPEX | (26,403) | |||||||
Cash from investing activities | (6,403) | |||||||
Cash from financing activities | (4,612) | 151,374 | ||||||
FCF | 64,718 | 10,182 | 9,880 | |||||
| Balance | ||||||||
Cash | 243,143 | 240,817 | 287,180 | |||||
Long term investments | 6,784 | 10,008 | 10,521 | |||||
Excess cash | 192,321 | 205,699 | 252,001 | |||||
Stockholders' equity | 435,198 | 406,998 | 388,002 | |||||
Invested Capital | 724,271 | 669,911 | 581,586 | |||||
ROIC | 14.09% | 13.52% | 20.86% | |||||
ROCE | 11.26% | 9.96% | 14.33% | |||||
| EV | ||||||||
Common stock shares outstanding | 108,000 | 108,000 | 108,000 | |||||
Price | 18.69 5.89% | 17.65 -26.40% | 23.98 | |||||
Market cap | 2,018,520 5.89% | 1,906,200 -26.40% | 2,589,840 | |||||
EV | 1,826,819 | 1,706,265 | 2,329,033 | |||||
EBITDA | 124,585 | 101,670 | 134,181 | |||||
EV/EBITDA | 14.66 | 16.78 | 17.36 | |||||
Interest | 2,599 | 1,761 | 1,624 | |||||
Interest/NOPBT | 2.52% | 2.02% | 1.36% | |||||