End-of-day quote
Shenzhen S.E.
18:00:00 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
3.85
CNY
|
-3.02%
|
|
-5.64%
|
-35.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,893
|
40,527
|
43,442
|
36,853
|
24,651
|
15,832
|
-
|
-
|
Enterprise Value (EV)
1 |
20,893
|
43,148
|
46,165
|
41,708
|
32,705
|
23,140
|
23,185
|
21,838
|
P/E ratio
|
41.5
x
|
20.1
x
|
-95.4
x
|
890
x
|
-11.2
x
|
67.9
x
|
14.8
x
|
12.1
x
|
Yield
|
4.62%
|
0.52%
|
-
|
0.56%
|
-
|
0.49%
|
1.71%
|
0.43%
|
Capitalization / Revenue
|
1.26
x
|
1.78
x
|
1.39
x
|
1.14
x
|
0.74
x
|
0.46
x
|
0.35
x
|
0.35
x
|
EV / Revenue
|
1.26
x
|
1.89
x
|
1.47
x
|
1.29
x
|
0.98
x
|
0.67
x
|
0.52
x
|
0.48
x
|
EV / EBITDA
|
16.9
x
|
12
x
|
184
x
|
30.4
x
|
-21.4
x
|
11.2
x
|
6.8
x
|
6.06
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-41.6
x
|
3.77
x
|
5.17
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-2.4%
|
26.6%
|
19.3%
|
-
|
Price to Book
|
2.08
x
|
3.68
x
|
4.05
x
|
3.43
x
|
3.05
x
|
1.9
x
|
1.67
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
4,195,329
|
4,195,329
|
4,141,282
|
4,140,742
|
4,136,083
|
4,112,242
|
-
|
-
|
Reference price
2 |
4.980
|
9.660
|
10.49
|
8.900
|
5.960
|
3.850
|
3.850
|
3.850
|
Announcement Date
|
3/1/20
|
4/20/21
|
4/22/22
|
4/25/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,578
|
22,814
|
31,328
|
32,397
|
33,390
|
34,751
|
44,997
|
45,347
|
EBITDA
1 |
1,234
|
3,587
|
251.4
|
1,371
|
-1,532
|
2,060
|
3,409
|
3,605
|
EBIT
1 |
675.1
|
2,833
|
-688.9
|
376.2
|
-2,485
|
144.5
|
2,377
|
1,599
|
Operating Margin
|
4.07%
|
12.42%
|
-2.2%
|
1.16%
|
-7.44%
|
0.42%
|
5.28%
|
3.53%
|
Earnings before Tax (EBT)
1 |
704.3
|
2,801
|
-735.8
|
317.6
|
-2,575
|
366.7
|
1,954
|
1,713
|
Net income
1 |
513.3
|
1,956
|
-440.3
|
55.6
|
-2,174
|
224.4
|
1,077
|
1,309
|
Net margin
|
3.1%
|
8.57%
|
-1.41%
|
0.17%
|
-6.51%
|
0.65%
|
2.39%
|
2.89%
|
EPS
2 |
0.1200
|
0.4800
|
-0.1100
|
0.0100
|
-0.5300
|
0.0567
|
0.2608
|
0.3180
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-785.9
|
6,146
|
4,481
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-2.35%
|
17.69%
|
9.96%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
298.41%
|
131.43%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
2,739.22%
|
416.01%
|
-
|
Dividend per Share
2 |
0.2300
|
0.0500
|
-
|
0.0500
|
-
|
0.0190
|
0.0657
|
0.0164
|
Announcement Date
|
3/1/20
|
4/20/21
|
4/22/22
|
4/25/23
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
-
|
7,887
|
-
|
6,933
|
13,393
|
8,701
|
10,302
|
19,004
|
7,775
|
8,265
|
9,459
|
6,707
|
9,080
|
14,843
|
9,510
|
10,884
|
21,741
|
-
|
-
|
21,171
|
29,572
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-805.2
|
-
|
-317.9
|
-562.3
|
322.1
|
616.4
|
938.5
|
-
|
-127.8
|
-1,411
|
-58.67
|
-14.06
|
-
|
167.6
|
79.2
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-10.21%
|
-
|
-4.58%
|
-4.2%
|
3.7%
|
5.98%
|
4.94%
|
-
|
-1.55%
|
-14.91%
|
-0.87%
|
-0.15%
|
-
|
1.76%
|
0.73%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-803.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-147.3
|
-1,424
|
-233.6
|
-163.3
|
-
|
18.32
|
-70.08
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
893.1
|
-547.8
|
-232.6
|
-277.9
|
-
|
181.9
|
384.2
|
-
|
-
|
-134.4
|
-1,265
|
-209.5
|
-136.6
|
-
|
15.32
|
-58.61
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-6.95%
|
-
|
-4.01%
|
-
|
2.09%
|
3.73%
|
-
|
-
|
-1.63%
|
-13.38%
|
-3.12%
|
-1.5%
|
-
|
0.16%
|
-0.54%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2200
|
-0.1400
|
-0.0600
|
-0.0700
|
-0.1300
|
0.0500
|
0.0900
|
0.1400
|
-
|
-0.0300
|
-0.3100
|
-0.0500
|
-0.0330
|
-0.0600
|
0.003700
|
-0.0142
|
0.2300
|
-
|
-
|
0.1600
|
0.4100
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.0500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/25/20
|
4/22/22
|
4/28/22
|
8/15/22
|
8/15/22
|
10/27/22
|
4/25/23
|
4/25/23
|
4/28/23
|
10/24/23
|
4/25/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,621
|
2,723
|
4,855
|
8,054
|
7,308
|
7,353
|
6,006
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.7308
x
|
10.83
x
|
3.542
x
|
-5.258
x
|
3.548
x
|
2.157
x
|
1.666
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-786
|
6,146
|
4,481
|
-
|
ROE (net income / shareholders' equity)
|
5.07%
|
18.7%
|
-4.05%
|
0.52%
|
-23%
|
0.42%
|
8.61%
|
9.3%
|
ROA (Net income/ Total Assets)
|
2.77%
|
9.11%
|
-0.77%
|
-
|
-7.13%
|
0.2%
|
1.1%
|
1.2%
|
Assets
1 |
18,542
|
21,473
|
57,187
|
-
|
30,509
|
112,185
|
97,922
|
109,102
|
Book Value Per Share
2 |
2.400
|
2.630
|
2.590
|
2.600
|
1.950
|
2.020
|
2.310
|
2.360
|
Cash Flow per Share
2 |
0.4300
|
0.4400
|
0.2800
|
0.3500
|
0.0600
|
0.1700
|
0.6600
|
0.8200
|
Capex
1 |
856
|
2,356
|
2,337
|
1,530
|
1,031
|
790
|
1,173
|
1,081
|
Capex / Sales
|
5.16%
|
10.33%
|
7.46%
|
4.72%
|
3.09%
|
2.27%
|
2.61%
|
2.38%
|
Announcement Date
|
3/1/20
|
4/20/21
|
4/22/22
|
4/25/23
|
4/25/24
|
-
|
-
|
-
|
Last Close Price
3.85
CNY Average target price
7.152
CNY Spread / Average Target +85.77% Consensus |
1st Jan change
|
Capi.
|
---|
| -35.40% | 2.18B | | +4.77% | 10.73B | | -1.93% | 5.68B | | +16.84% | 5.14B | | +1.00% | 5.09B | | -1.08% | 1.83B | | -28.53% | 1.05B | | +42.84% | 980M | | -23.60% | 809M | | -31.92% | 785M |
Animal Feed
|