SZSE: 300474 - Changsha Jingjia Microelectronics Co., Ltd.

Yield per half year: -31.37%
Dividend yield: +0.12%
Sector: Technology

Reporting Changsha Jingjia Microelectronics 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 ¥					12.73	15.12	19.42	31.47	35.33	37.49	47.12
Выручка, млрд ¥		0.2397	0.278	0.3062	0.3972	0.5308	0.6538	1.09	1.15	0.7132	0.8574
Чистая прибыль, млрд ¥		0.089	0.1053	0.1188	0.1423	0.176	0.2076	0.2927	0.289	0.0597	0.141
EV, млрд ¥											46.61
EBIT, млрд ¥		0.1028	0.1235	0.1138	0.1327	0.1434	0.1842	0.2981
EBITDA, млрд ¥				0.1289	0.1663	0.1792	0.2448	0.3517	0.3514		0.1284
Баланс стоимость, млрд ¥	0.3014	0.3939	0.8694	0.9978	2.21	2.36	2.53	2.86	3.29	3.41
FCF, млрд ¥				-0.0981	-0.0146	0.008	-0.0225	0.0337	-0.4208	0.1773
Операционный денежный поток, млрд ¥	0.0342	0.0519	0.0469	0.0214	0.0256	0.087	0.1102	0.2328	-0.2965	0.2635
Операционная прибыль, млрд ¥	0.0923	0.1028	0.1169	0.1247	0.1594	0.1995	0.2055	0.2981	0.3191	0.0188
Операционные расходы, млрд ¥		0.1369	0.1632	0.1852	0.2427	0.3675	0.4483	0.7951	0.8348	0.6944
CAPEX, млрд ¥	0.0133	0.0464	0.0457	0.1195	0.0401	0.0789	0.1327	0.1991	0.1243	0.0863

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	10.39	18.12	18.85				46.92				26.43				36.05
Выручка, млрд ¥						0.3383	0.2798	0.3618	0.1821	0.1854	0.4247	0.0652	0.2799	0.1241	0.2441
Чистая прибыль, млрд ¥						0.1236	0.0433	0.0773	0.0474	0.0484	0.1158	-0.0707	0.063	0.0232	0.0441
EV, млрд ¥											25.79				35.28
EBIT, млрд ¥			0.0455	0.0471	0.0726	0.1437	0.0346	0.079	0.022	0.0344		-0.0857	0.0306
EBITDA, млрд ¥				0.0558	0.0863	0.1355	0.0302	0.09	0.0454	0.0511	0.1072	-0.0698	0.0345
Баланс стоимость, млрд ¥						2.74	2.86	2.96	2.96	3.13	3.29	3.25	3.28	3.42	3.41
FCF, млрд ¥						-0.0352	0.0512	-0.1161	-0.2236	0.0001	-0.0812	-0.1109	0.0461	0.1377	0.1043
Операционный денежный поток, млрд ¥				-0.0168	0.1124	-0.0018	0.1392	-0.0883	-0.1987	0.037	0.0636	0.0636	0.0636
Операционная прибыль, млрд ¥						0.1402	0.027	0.0959	0.0469	0.0516	0.1247	-0.0636	0.0609	-0.0329	0.0544
Операционные расходы, млрд ¥						0.1981	0.2528	0.2658	0.1352	0.1338	0.3	0.1288	0.219	0.157	0.1897
CAPEX, млрд ¥						0.0333	0.0879	0.0278	0.0249	0.037	0.0175	0.0175	0.0175	0.0205	0.0255

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥				0.1047	0.389	0.3545	1.39	1.34	1.24	1.16	0.8469	1.08	0.7308
Total Receivables ¥			0.1866	0.231	0.2818	0.3671	0.4896	0.6029	0.3876	0.799	0.8504	0.6358
Total Current Assets ¥				0.4026	0.7534	0.8234	2.03	2.16	2.38	2.46	2.79	2.9
Чистые активы, млрд ¥	0.0081	0.0113	0.0201	0.0638	0.1032	0.2438	0.272	0.3144	0.3488	0.4526
Активы, млрд ¥			0.417	0.5478	0.9465	1.16	2.41	2.6	3.04	3.33	3.95	4.19
Long Term Debt ¥		0.03	0.03	0.05			0.0092	0.0035	0.1001		0.1978	0.046
Задолженность, млрд ¥			0.1155	0.1539	0.0771	0.1625	0.1979	0.2394	0.508	0.4603	0.6572	0.7807
Долг, млрд ¥													0.2191
Interest income ¥					0.0025	0.0036	0.0049	0.0362	0.0264	0.0223	0.0173	0.0174
Расходы на обслуживание долга ¥							0.0048		0.000579	0.0041	0.0076	0.0085
Чист. проц. доходы, млрд ¥					0.0021	0.0036	0.0048	0.0362	0.0258	0.0172	0.0085	0.008
Себестоимость, млрд ¥			0.0334	0.0607	0.0608	0.065	0.0933	0.1711	0.1886	0.4279	0.4038	0.283
Товарно материальные запасы ¥			0.0642	0.063	0.0714	0.0876	0.1313	0.179	0.2941	0.454	0.5963	0.6371

	2015Q4	2016Q1	2019Q2	2019Q3	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥									1.09	1.16	0.9267	0.8452	0.9438	0.8469	0.7308	0.7272	0.9697	1.08
Short Term Investments ¥											-0.0129	-0.0123	-0.0138	-0.0125	-0.0119	-0.0083	-0.0077
Long term investments ¥			0.0035	0.0035
Total Receivables ¥									0.9923	0.8322	1.06	1.16	1.12	1.31	1.26	1.28	1.15	1.11
Total Current Assets ¥									2.47	2.46	2.48	2.61	2.71	2.79	2.68	2.7	2.95	2.9
Чистые активы, млрд ¥					0.3253	0.3488	0.3475	0.3743	0.4052	0.4526	0.4562	0.454	0.4609			0.5669
Активы, млрд ¥									3.24	3.33	3.47	3.6	3.74	3.95	3.88	3.95	4.21	4.19
Short Term Debt ¥		0.0194								0.0017	0.0017	0.0018	0.0018	0.0048	0.0048	0.1546	0.1557	0.2633
Long Term Debt ¥							0.1	0.1	0.05			0.2	0.2	0.1978	0.1978	0.0481	0.0471	0.046
Задолженность, млрд ¥									0.4945	0.4603	0.513	0.6449	0.615	0.6543	0.6239	0.6687	0.7925	0.7223
Чистый долг, млрд ¥									-1.04	-1.14	-0.9072	-0.6255	-0.7238	-0.6272	-0.5118	-0.4817	-0.7249	-0.7349
Долг, млрд ¥	0.0874	0.0394										0.2018	0.2018	0.2026	0.2026	0.2027	0.2028	0.3093
Interest income ¥									0.0061	0.0051	0.0054	0.0041	0.0041	0.0309	0.0034	0.0097	0.0142	0.0253
Расходы на обслуживание долга ¥									0.0012	0.000654	0.000786	0.000515	0.0022	0.0041	0.0014	0.0015	0.0035	0.0021
Чист. проц. доходы, млрд ¥									0.0049	0.0034	0.0043	0.0033	0.0023	-0.0014	0.0017	0.000279	-0.000887	0.0069
Себестоимость, млрд ¥									0.1238	0.1289	0.1586	0.0448	0.0532	0.1472	0.0276	0.1026	0.0536	0.0993
Товарно материальные запасы ¥									0.3825	0.454	0.4836	0.5777	0.612	0.5963	0.6317	0.6278	0.7629	0.6371

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.2628	0.2955	0.3533	0.4547	0.4854	0.6988	0.5548	0.1051		0.28
Цена акции ао	53.87	53.92	36.16	58.58	69.91	152.2	54.57	70.71	52.19	52.19
Число акций ао, млн			271.86	301.27	301.25	301.24	454.66	457.74
FCF/акцию			-0.0536	0.0267	-0.0746	0.1119	-0.9256	0.3873

	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS				0.27	0.0958	0.1	0.11	0.09	0.2548	-0.18	0.1379	0.0508	0.0964
Цена акции ао				103.79	155.74	115.34	80.18	59.96	58.14	74.98	97.55	76.83	78.76
Число акций ао, млн	271.86	301.27	301.25		301.24				454.66				457.74
FCF/акцию			0.2392		0.1701				-0.1786				0.2279

	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, %	22.58	12.11	11.91	6.43	7.46	8.2	10.22	8.77	1.75			4.54	16.06
ROA, %	16.24	11.12	10.24	5.91	6.77	6.83	8.8	7.31	1.42			1.49	5.84
ROS, %			38.8	35.82	33.15	31.76	26.78	25.04	8.37	16.45	16.45	16.45	16.53
ROCE, %	26.1	14.2	11.41	6	6.08	7.28	10.41				0	0	0.00
Ebit margin, %											0	0
Рентаб EBITDA, %			42.08	41.86	33.76	37.44	32.17	30.45			14.98	14.98	18.37
Чистая рентаб, %	37.11	37.87	38.8	35.82	33.15	31.76	26.78	25.04	8.37			16.44	16.53
Operation Margin, %			40.72	40.14	37.58	31.43	27.27	27.65	2.64	0	0	0	0.00
Доходность FCF, %				-0.1146	0.0532	-0.1158	0.1071	-1.19	0.4728

	2016Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %					4.51	1.51	2.62	1.6	1.55	3.52	-2.17	1.92	0.6804	1.29	16.06
ROA, %					3.82	1.3	2.23	1.32	1.29	2.93	-1.82	1.6	0.5522	1.05	5.84
ROIC, %	2.78							3.33	1.5	4.92	-0.4215	3.42	0.6816	1.22
ROS, %					36.54	15.47	21.37	26.05	26.1	27.28	-108.43	22.52	18.72	18.07	16.53
ROCE, %		1.8	1.83	2.77	5.24	1.21	2.67	0.742	1.1		-2.64	0.933			0.00
Рентаб EBITDA, %			26.27	32.87	40.06	10.79	24.89	24.9	27.58	25.24	-107.08	12.34			18.37
Чистая рентаб, %					36.54	15.47	21.37	26.05	26.1	27.28	-108.43	22.52	18.72	18.07	16.53
Operation Margin, %					41.44	9.64	26.51	25.77	27.84	29.35	-97.52	21.75	-26.48	22.28	0.00
Доходность FCF, %		0.3822				0.1092				-0.3073				0.2894

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	89.43	85.94	93.54	107.51	122.27	628.24			369.64	72.34
P/BV	5.75	6.41	7.67	10.99	10.73	10.98			14.48	6.26
P/S	32.04	28.49	29.71	28.79	30.62	52.57			54.11	10.03
P/FCF	-872.59	1881.46	-863.75	933.33	-83.96	211.51	0	0	0	0.00
E/P	0.0112	0.0116	0.0107	0.0093	0.0082	0.0016	0.003	0.003	0.003	0.03
EV/EBITDA									348.16	48.21
EV/EBIT							0	0	0
EV/S						54.36	54.36	54.36	54.36	9.76
EV/FCF							0	0	0	0.00
Debt/EBITDA						1.71	1.71	1.71	1.71	1.44
Netdebt/Ebitda						0	0	0	0	0.00
Debt/Ratio						0	0	0	0	0.00
Debt/Equity						0	0	0	0	0.00
Debt/Net Income						1.55	1.55	1.55	1.55	-3.00
Бета						0	0.1455	0	0	0.00
Индекс Альтмана						0	0	0	0	0.00

	2015Q4	2016Q1	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E			238.16	342.5	309.62				1083.83				228.17				817.41		72.34
P/BV			4.7	7.68	7.45				16.38				8.02				10.56		6.26
P/S			99.52	124.66	100.49				167.71				62.24				147.71		10.03
P/FCF					261.66				915.87				-325.43				345.59		0.00
E/P			0.0042	0.0029	0.0032				0.000923				0.0044				0.0012		0.03
EV/EBITDA													240.57						48.21
EV/S													60.72				144.54		9.76
EV/FCF													-317.5				338.17		0.00
Debt/EBITDA											4.45	3.95	1.89	-2.9	5.87				1.44
Netdebt/Ebitda						-18.3	-12.48	-7.68	-37.8	-10.07	-13.79	-14.16	-5.85	7.33	-13.95				0.00
Debt/Ratio	0.1594	0.0428									0.056	0.0539	0.0513	0.0522	0.0514	0.0482	0.0737		0.00
Debt/Equity	0.2217	0.0485									0.0682	0.0645	0.0615	0.0623	0.0619	0.0594	0.0906		0.00
Debt/Net Income	6.45	1.71									4.25	4.17	1.75	-2.87	3.22	8.73	7.01		-3.00
Бета																		0	0.00
Индекс Альтмана					7.42				16.83									0	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2012	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.01	0.0042	0.0248	0.0406	0.0406	0.0543	0.0366	0.0434	0.0606	0.0604
Дивиденд			0.06		0.1	0.12	0.08	0.0867	0.19	0.12	0.12
Див доход, ао, %			0.0605		0.2136	0.2391	0.1241	0.083	0.2445	0.1465	0.12	0.93
Дивиденды / прибыль, %		4.69	23.55	34.13	28.5	30.83	17.62	14.82	20.98	101.21	67.86	28.35

	2016Q3	2018Q1	2019Q2	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.0036	0.000649	0.0579	0.0579	0.0015	0.0561	0.0561	0.0561	0.0014	0.0014
Дивиденд	0.06	0.1	0.12	0.08	0.0867				0.19				0.12
Див доход, ао, %	0.0458	0.198	0.2145	0.1361	0.1057				0.237				0.123			0.93
Дивиденды / прибыль, %						2.89	1.5	74.92	122.08	3.1	48.44	-79.39	89.04	6.13	3.28	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

	2023	2024	CAGR 5
Персонал, чел	1308	1296

	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.