Company Valuation: China Animal Husbandry Industry Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,274 11,866 12,111 6,852 8,036 6,260 - -
Change - -10.61% 2.07% -43.42% 17.29% -22.11% - -
Enterprise Value (EV) 12,237 11,312 11,980 6,852 8,036 6,260 6,260 6,260
Change - -7.56% 5.9% -42.8% 17.29% -22.11% 0% 0%
P/E 25.8x 21.5x 30x 96.7x 46.9x 30.7x 20.4x 18.6x
PBR 2.7x 2.24x 2.19x 1.24x 1.42x 1.07x 1.03x 0.98x
PEG - 3.19x -1.1x -1.2x 0x 1.6x 0.4x 1.9x
Capitalization / Revenue 2.5x 2.01x 2.24x 1.14x 1.3x 0.96x 0.85x 0.69x
EV / Revenue 0x 0x 0x 0x 0x 0.96x 0.85x 0.69x
EV / EBITDA 0x 0x 0x 0x 0x 10.8x 8.47x 8.21x
EV / EBIT 0x 0x 0x 0x 0x 24.1x 15.3x 14x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.152 0.18 0.119 0.023 0.051 - - -
Rate of return 1.16% 1.55% 1% 0.34% 0.65% - - -
EPS 2 0.506 0.5401 0.3947 0.0694 0.1678 0.2 0.3 0.33
Distribution rate 30% 33.3% 30.1% 33.1% 30.4% - - -
Net sales 1 5,302 5,892 5,406 6,017 6,205 6,488 7,400 9,020
EBITDA 1 920.4 890 699.2 413.2 608.1 580 739 762
EBIT 1 664.3 622.1 402.8 93.13 261.8 260 410 448
Net income 1 513.9 550.1 403.1 70.88 171.3 208 252 341
Net Debt -1,037 -553.4 -131.3 - - - - -
Reference price 2 13.070 11.620 11.860 6.710 7.870 6.130 6.130 6.130
Nbr of stocks (in thousands) 1,015,611 1,021,148 1,021,148 1,021,148 1,021,148 1,021,148 - -
Announcement Date 4/14/22 4/21/23 4/9/24 4/11/25 4/23/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.65x - - - 938M
42.06x14.21x30.18x0.47% 1,280B
41.04x6.89x19.37x1.9% 675B
37.61x8.63x17.8x2.34% 521B
21.6x5.24x13.13x2.49% 386B
104.47x5.96x25.4x2.31% 363B
23.92x5.8x14.13x2.74% 301B
24.1x4.84x13.6x1.8% 286B
24.17x7.41x13.62x2.16% 253B
-39.88x7.38x46.48x1.95% 211B
Average 30.97x 7.37x 21.52x 2.02% 428B
Weighted average by Cap. 37.23x 8.91x 22.60x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Animal Husbandry Industry Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - China Animal Husbandry Industry Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Animal Husbandry Industry Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Animal Husbandry Industry Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 600195 Stock
  4. Valuation China Animal Husbandry Industry Co., Ltd.