Financials Beijing Scitop Bio-tech Co., Ltd.

Equities

300858

CNE100004181

Food Processing

End-of-day quote Shenzhen S.E. Other stock markets 18:00:00 2024-05-13 EDT			5-day change	1st Jan Change
16.98 ^CNY	+2.35%		-1.51%	-12.02%

04-25	Beijing Scitop Bio-Tech Co., Ltd. Proposes Final Dividend for the Year 2023	CI
04-24	Beijing Scitop Bio-tech Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Valuation

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	4,998	4,931	4,605	5,085	4,474	-
Enterprise Value (EV) ¹	4,998	4,931	4,605	5,085	4,474	4,474
P/E ratio	44.2 x	44.9 x	41.8 x	55.1 x	36.1 x	27 x
Yield	-	-	0.97%	0.78%	1.24%	1.59%
Capitalization / Revenue	14.7 x	13.5 x	12.5 x	17 x	11.1 x	8.88 x
EV / Revenue	14.7 x	13.5 x	12.5 x	17 x	11.1 x	8.88 x
EV / EBITDA	39 x	36.9 x	31.9 x	41.9 x	33.4 x	25.1 x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Price to Book	5.36 x	5.1 x	2.71 x	2.93 x	2.46 x	2.32 x
Nbr of stocks (in thousands)	222,798	222,798	223,388	263,495	263,495	-
Reference price ²	22.43	22.13	20.61	19.30	16.98	16.98
Announcement Date	21-04-22	22-04-25	23-04-18	24-04-24	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	308.1	339.2	364.6	369.2	299.2	403	504
EBITDA ¹	-	128.3	133.7	144.4	121.4	134	178
EBIT ¹	-	117.7	124.7	127.6	102.6	138	183
Operating Margin	-	34.71%	34.2%	34.56%	34.29%	34.24%	36.31%
Earnings before Tax (EBT) ¹	-	113.2	124.2	125.7	102	138	183
Net income ¹	-	96.58	109.5	109.9	93.48	123	166
Net margin	-	28.48%	30.04%	29.77%	31.24%	30.52%	32.94%
EPS ²	0.5593	0.5074	0.4933	0.4933	0.3500	0.4700	0.6300
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.2000	0.1500	0.2100	0.2700
Announcement Date	20-07-06	21-04-22	22-04-25	23-04-18	24-04-24	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 Q3
Net sales ¹	10.72
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income	-
Net margin	-
EPS ²	0.1867
Dividend per Share	-
Announcement Date	23-01-16

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	15.3%	11.5%	11.1%	5.45%	6.9%	8.8%
ROA (Net income/ Total Assets)	-	-	-	7.76%	-	6.6%	8.4%
Assets ¹	-	-	-	1,416	-	1,864	1,976
Book Value Per Share ²	-	4.190	4.340	7.590	6.580	6.890	7.310
Cash Flow per Share ²	-	0.3000	0.4900	0.6600	0.4100	0.4100	0.5200
Capex ¹	-	-	67.6	84.2	178	33	8
Capex / Sales	-	-	18.53%	22.8%	59.62%	8.19%	1.59%
Announcement Date	20-07-06	21-04-22	22-04-25	23-04-18	24-04-24	-	-

¹CNY in Million²CNY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Beijing Scitop Bio-tech Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

16.98 CNY

Average target price

17.67 CNY

Spread / Average Target

+4.06%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Food Ingredients

	1st Jan change	Capi.
BEIJING SCITOP BIO-TECH CO., LTD.	-12.02%	604M
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	+0.92%	29.67B
INTERNATIONAL FLAVORS & FRAGRANCES INC.	+19.68%	24.65B
KIKKOMAN CORPORATION	+5.34%	11.06B
LANCASTER COLONY CORPORATION	+16.59%	5.37B
MEIHUA HOLDINGS GROUP CO.,LTD	+20.52%	4.52B
ANGEL YEAST CO., LTD	-5.20%	3.86B
TATE & LYLE PLC	+1.90%	3.4B
JONJEE HI-TECH INDUSTRIAL AND COMMERCIAL HOLDING CO.,LTD	+1.25%	3.02B
KEWPIE CORPORATION	+27.67%	2.84B

Food Ingredients