XSHG603279
Market cap1.26bUSD
Jan 08, Last price
16.50CNY
1D
-2.88%
1Q
-15.77%
IPO
7.54%
Name
Jingjin Equipment Inc
Chart & Performance
Profile
Jingjin Equipment Inc. offers environmental protection products and services in China. Its products include filter presses, plates, and cloths. The company was formerly known as Jingjin Environmental Protection Inc. and changed its name to Jingjin Equipment Inc. in December 2021. Jingjin Equipment Inc. was founded in 1988 and is based in Dezhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 6,249,319 9.98% | 5,682,141 22.17% | |||||||
Cost of revenue | 4,940,799 | 4,422,062 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,308,520 | 1,260,080 | |||||||
NOPBT Margin | 20.94% | 22.18% | |||||||
Operating Taxes | 289,376 | 224,010 | |||||||
Tax Rate | 22.11% | 17.78% | |||||||
NOPAT | 1,019,144 | 1,036,070 | |||||||
Net income | 1,008,089 20.89% | 833,919 28.89% | |||||||
Dividends | (580,816) | (329,533) | |||||||
Dividend yield | 4.63% | 1.94% | |||||||
Proceeds from repurchase of equity | (1,448) | (49,242) | |||||||
BB yield | 0.01% | 0.29% | |||||||
Debt | |||||||||
Debt current | 200,141 | 773 | |||||||
Long-term debt | 709 | 2,357 | |||||||
Deferred revenue | 51,833 | 55,629 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (1,762,159) | (2,020,750) | |||||||
Cash flow | |||||||||
Cash from operating activities | 268,030 | 1,022,817 | |||||||
CAPEX | (117,711) | ||||||||
Cash from investing activities | (44,911) | ||||||||
Cash from financing activities | (517,390) | ||||||||
FCF | 302,466 | 768,371 | |||||||
Balance | |||||||||
Cash | 1,845,487 | 2,001,637 | |||||||
Long term investments | 117,521 | 22,244 | |||||||
Excess cash | 1,650,542 | 1,739,774 | |||||||
Stockholders' equity | 2,913,444 | 2,699,499 | |||||||
Invested Capital | 3,143,850 | 2,264,537 | |||||||
ROIC | 37.69% | 47.47% | |||||||
ROCE | 26.88% | 31.18% | |||||||
EV | |||||||||
Common stock shares outstanding | 566,342 | 576,683 | |||||||
Price | 22.13 -24.93% | 29.48 -11.01% | |||||||
Market cap | 12,533,157 -26.28% | 17,000,618 -8.22% | |||||||
EV | 10,770,998 | 14,979,867 | |||||||
EBITDA | 1,481,625 | 1,390,530 | |||||||
EV/EBITDA | 7.27 | 10.77 | |||||||
Interest | 6,040 | 1,311 | |||||||
Interest/NOPBT | 0.46% | 0.10% |