SZSE: 002459 - JA Solar Technology Co., Ltd.

Yield per half year: -50.13%
Dividend yield: +0.84%
Sector: Technology

Reporting JA Solar Technology Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥					129.76	11.61			143.44		93.05
Выручка, млрд ¥		0.3223	0.3228	0.3569	0.3535	21.16	25.85	41.3	72.99	81.56	81.15
Чистая прибыль, млрд ¥		-0.3219	0.0201	0.0222	0.0049	1.25	1.51	2.04	5.53	7.04	7.37
EV, млрд ¥					133.54	14.68			138.52		88.3
EBIT, млрд ¥	-0.0383	-0.2731	0.0456	1.27	1.44	2.3	2.31	3.44	6.49
EBITDA, млрд ¥				0.0508	0.0367	3.61	4.03	5.11	9.31		10.45
Баланс стоимость, млрд ¥	1.52	1.21	1.24	1.26	1.27	7.99	14.66	16.49	27.5	35.12
FCF, млрд ¥				-0.0502	-0.0109	1.8	-0.9331	-1.67	0.4336	-5.46
Операционный денежный поток, млрд ¥	-0.1714	-0.0727	1.79	1.78	2.34	3.69	2.26	3.75	8.19	12.41
Операционная прибыль, млрд ¥	-0.0383	-0.2731	-0.0114	-0.0054	-0.0181	1.75	2.56	3.68	7.12	10.23
Операционные расходы, млрд ¥	0.6687	0.5954	0.3343	0.3643	0.3722	18.85	23.28	37.62	65.87	71.33
CAPEX, млрд ¥	0.0177	0.043	0.0095	2.49	1.27	1.89	3.2	5.42	7.75	17.88

	2018Q4	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	119.99	10.59
Выручка, млрд ¥					9.9	15.2	12.32	16.15	20.86	23.67	20.48	20.36	19.14	21.58
Чистая прибыль, млрд ¥					0.599	0.7262	0.7501	0.9523	1.59	2.24	2.58	2.23	1.95	0.2747
EV, млрд ¥	119.95	12.21
EBIT, млрд ¥				0.7284	0.9002	1.81	1.16	0.9619	1.82	2.61	2.75	2.53	2.86
EBITDA, млрд ¥			0.2887	0.7783	0.8467	0.9943	1.07	1.23	1.96	2.49	3.19	2.76
Баланс стоимость, млрд ¥					15.76	16.49	17.35	23.36	25.16	27.5	30.12	32.53	35.2	35.12
FCF, млрд ¥					-3.36	3.21	-3.62	1.21	-0.1819	3.03	0.2282	-1.96	-3.45	-0.2844
Операционный денежный поток, млрд ¥				1.5	-1.91	5.23	-1.91	2.41	2.03	5.66	1.9	2.94	2.32
Операционная прибыль, млрд ¥					0.9381	1.66	1.16	1.22	1.79	2.95	2.88	2.88	2.94	1.53
Операционные расходы, млрд ¥					8.97	13.55	11.16	14.92	19.07	20.72	17.6	17.48	16.2	20.05
CAPEX, млрд ¥					1.46	2.02	1.71	1.2	2.21	1.67	1.67	4.89	5.77	5.55

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥			0.0955	0.1004	0.0865	0.0649	5.72	9.49	13.22	12.18	15.99	10.29
Short Term Investments ¥			0.3	0.1518	0.1533	0.031
Long term investments ¥		0.0222	0.0167	0.0648	0.0678	0.0809
Total Receivables ¥		0.399	0.3356	4.07	4.24	3.96	5.22	3.51	6.86	8.35	9.17
Total Current Assets ¥		1.26	0.9091	11.84	12.35	11.79	14.83	21.47	31.63	38.16	49.13
Чистые активы, млрд ¥	0.6102	0.4077	0.3734	8.49	10.18	10.1	11.43	13.23	19.6	25.38
Активы, млрд ¥		1.75	1.35	1.34	1.43	1.49	28.53	37.3	56.97	72.35	106.59
Short Term Debt ¥			0.0013	0.5609	1.01	1.37	4.85
Long Term Debt ¥		0.043	0.000663	2.7	2.34	2.48	3.94	0.7776	1.26	1.78	9.84
Задолженность, млрд ¥		0.2357	0.1382	0.1057	0.1719	0.2138	20.23	22.46	40.25	42.18	68.59
Чистый долг, млрд ¥						1.81	1.61
Долг, млрд ¥			0.002	3.26	3.35	3.85	8.79	5.41		9.59		3.36
Interest income ¥				0.000162	0.002	0.000608	0.025	0.0687	0.1692	0.3546	0.3648
Расходы на обслуживание долга ¥							0.5785	0.505	0.482	0.4414	0.4397	0.4414
Чист. проц. доходы, млрд ¥				-0.000358	0.0012	-0.000311	-0.6011	-0.4986	-0.3902	-0.1869	-0.1588
Себестоимость, млрд ¥		0.5331	0.4504	0.2406	0.2749	0.2859	16.66	21.62	35.26	62.2	66.77
Товарно материальные запасы ¥		0.3047	0.1564	2.81	3.83	2.66	2.78	4.99	7.96	11.91	14.47

	2014Q1	2014Q2	2014Q3	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥													10.76	13.22	12.2	12.69	11.26	12.18	9.77	12	16.95	15.99
Short Term Investments ¥					0.031	0.031
Long term investments ¥				0.2667	0.0809	0.0809	0.1567	0.1567	0.0015
Total Receivables ¥													8.26	6.86	7.85	8.68	11.25	9.98	11.72	12.12	10.87	9.17
Total Current Assets ¥													33.59	31.63	36.21	40.82	43.13	38.16	37.73	45.45	52.65	49.13
Чистые активы, млрд ¥												15.96	17.02	19.6	20.81	22.76	24.44	25.38	26.97	33.24	42.21
Активы, млрд ¥													55.21	56.97	64.01	71.89	76.19	72.35	74.09	87.91	104	106.59
Short Term Debt ¥					1.37	1.37	0.7257	0.7257		4.85
Long Term Debt ¥													1.54	1.26	1.69	1.5	1.69	1.78	1.76	2.55	9.82	9.84
Задолженность, млрд ¥													39.21	40.25	45.98	45.82	48.28	42.18	41.2	51.99	65.48	68.59
Чистый долг, млрд ¥											2.03				0.0479
Долг, млрд ¥					3.85	3.85	3.63	3.63		7.33
Interest income ¥													0.0506	0.0541	0.0778	0.0827	0.0857	0.6008	0.0879	0.2507	0.4107	0.6127
Расходы на обслуживание долга ¥													0.1292	0.1531	0.1628	0.1087	0.0811	0.0887	0.072	0.1035	0.1444	0.1199
Чист. проц. доходы, млрд ¥													-0.307	0.0866	-0.2122	0.0352	0.4088	-0.4187	-0.0617	-0.0032	0.2852	-0.3791
Goodwill ¥	0.026	0.026	0.026
Себестоимость, млрд ¥													8.37	12.81	10.5	14.21	17.99	19.51	16.57	16.37	15.11	18.72
Товарно материальные запасы ¥													10.53	7.96	11.36	15.08	15.23	11.91	11.72	14.14	16.81	14.47

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.0371	-0.4226	0.0351	0.0407	0.0091	0.3653	0.82		2.95	2.13		2.63
Цена акции ао			17.69	11.88	8.37	11.18	40.72	92.7	60.09	20.72	9.93	9.93
Число акций ао, млн					10881.1	941.51	1952	2240	3254			3254
FCF/акцию					-0.001	1.91

	2018Q4	2019Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.25	0.26		0.34	0.4	0.63	1	0.7786	0.6741	0.58	0.1
Цена акции ао				60.01	86.92	86.89	84.43	71.01	60.75	60.39	42.89	29.86	21.5
Число акций ао, млн	10881.1	941.51

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-26.5	1.63	1.76	0.3873	15.67	10.28	12.36	20.12	20.05			29.28	16.06
ROA, %	-23.79	1.5	1.55	0.3315	4.39	4.04	3.58	7.65	6.6			7.33	5.84
ROIC, %	-25.74	0.449	9.15	11.49	19.46
ROS, %			6.21	1.39	5.92	5.83	4.94	7.58	8.63	9.08	9.08	9.08	16.53
ROCE, %	-22.48	3.69	101.13	112.94	27.75	15.59	20.61	21.52			0	0	0.00
Ebit margin, %											0	0
Рентаб EBITDA, %			14.22	10.38	17.07	15.57	12.38	12.75			12.88	12.88	18.37
Чистая рентаб, %	-99.87	6.23	6.21	1.39	5.92	5.83	4.94	7.58	8.63			9.08	16.53
Operation Margin, %			-1.5	-5.12	8.26	9.91	8.91	9.76	12.54	0	0	0	0.00
Доходность FCF, %				-0.0084	15.49

	2018Q3	2018Q4	2019Q1	2019Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %							3.8	4.4	4.32	4.08	6.31	8.16	8.57	6.86	5.54	0.7822	16.06
ROA, %							1.09	1.27	1.17	1.32	2.08	3.1	3.49	2.54	1.88	0.2577	5.84
ROIC, %	5.33	5.33	33.6	17.17
ROS, %							6.05	4.78	6.09	5.9	7.61	9.48	12.61	10.96	10.2	1.27	16.53
ROCE, %						4.75	5.63	10.85	6.44	3.69	6.51	8.65	8.37	7.05	7.41		0.00
Рентаб EBITDA, %					4.15	8.43	8.55	6.54	8.68	7.65	9.41	10.53	15.57	13.55			18.37
Чистая рентаб, %							6.05	4.78	6.09	5.9	7.61	9.48	12.61	10.96	10.2	1.27	16.53
Operation Margin, %							9.47	10.89	9.41	7.58	8.58	12.46	14.06	14.15	15.35	7.08	0.00

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				26355.06	9.28	35.06				11.01	72.34
P/BV				102.06	1.45	5.7				3.09	6.26
P/S				367.03	0.549	2.19				1.06	10.03
P/FCF				-11856.07	6.46		0	0	0	0	0.00
E/P				3.8E-5	0.1078		0.0792	0.0792	0.0792	0.0792	0.03
EV/EBITDA				3637.6	4.06	26.33				9.95	48.21
EV/EBIT								0	0	0
EV/S				377.73	0.6939		1.09	1.09	1.09	1.09	9.76
EV/FCF				-12201.77	8.16			0	0	0	0.00
Debt/EBITDA			66.05	104.83	2.43		0.3215	0.3215	0.3215	0.3215	1.44
Netdebt/Ebitda				49.35	0.4464		0	0	0	0	0.00
Debt/Ratio	0.0015	2.43	2.34	2.59	0.308		0	0	0	0	0.00
Debt/Equity	0.0016	2.64	2.66	3.03	1.1		0	0	0	0	0.00
Debt/Net Income	-0.0062	162.19	151.23	781.64	7.02		0.4559	0.4559	0.4559	0.4559	-3.00
Бета						0.47	0	-0.2639	0	0	0.00
Индекс Альтмана				108.51	5.96	0	0	0	0	0	0.00

	2018Q3	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2022Q1	2025Q1	Industry average	5 quarters average	CAGR 5
P/E		503.53			8.2				72.34
P/BV		22.51			1.33				6.26
P/S		23.34			0.5053				10.03
E/P		0.002			0.1219				0.03
EV/S		23.33			0.5822				9.76
Netdebt/Ebitda						2.95	0.0447		0.00
Debt/Ratio	0.163	0.163	2.49	2.61	0.2571				0.00
Debt/Equity	0.7221	0.7221	2.85	2.95	0.9179				0.00
Debt/Net Income	16.15	16.15	4428.93	-86.43	5.68				-3.00
Бета								0	0.00
Индекс Альтмана								0	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2011	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.0253	0.0088	8.6E-5	0.3997	0.5835	2.01	0.4977	0.6529	0.4788	0.7052
Дивиденд	0.157								0.102	0.0765	0.1714	0.24
Див доход, ао, %	0.7614								0.1896	0.1013	0.4463	0.84	0.93
Дивиденды / прибыль, %			-2.72	0.4273	1803.06	11852.19	160.73	33.04	32.02	8.65	10.02	4.19	28.35

	2011Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд		0.4246	0.0819	0.0798	0.3331	0.0234	0.0259	0.0259	0.6054	0.0499	0.024
Дивиденд	0.157	0.102			0.0765				0.1714
Див доход, ао, %	0.7423	0.17			0.0906				0.3997			0.93
Дивиденды / прибыль, %		70.89	11.28	10.64	34.98	1.47	1.15	1	27.13	2.56	8.74	28.35

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2022	2023	2024	CAGR 5
Всего задолженность	0.2101	15.09	18.56
Персонал, чел				29638	32591	32591

	CAGR 5

	CAGR 5

Shares

Tools

Community

Contacts

2025 © Investing Port
Contacts | Advertising
The use of porti.ru materials is permitted only if there is an active indexed link to the source.