End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
50
CNY
|
+0.36%
|
|
+4.04%
|
+11.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
56,893
|
108,809
|
121,763
|
102,543
|
74,719
|
82,849
|
-
|
-
|
Enterprise Value (EV)
1 |
58,935
|
112,793
|
128,781
|
109,519
|
74,722
|
81,260
|
78,367
|
74,534
|
P/E ratio
|
34.3
x
|
40.9
x
|
76.4
x
|
34.5
x
|
27.1
x
|
20.6
x
|
14.8
x
|
14.4
x
|
Yield
|
0.97%
|
0.49%
|
0.2%
|
0.73%
|
1.11%
|
1.66%
|
1.92%
|
2.29%
|
Capitalization / Revenue
|
1.19
x
|
1.8
x
|
1.42
x
|
0.98
x
|
0.64
x
|
0.65
x
|
0.57
x
|
0.51
x
|
EV / Revenue
|
1.24
x
|
1.87
x
|
1.5
x
|
1.05
x
|
0.64
x
|
0.64
x
|
0.54
x
|
0.46
x
|
EV / EBITDA
|
21.4
x
|
26.6
x
|
35.2
x
|
19.9
x
|
13.8
x
|
10.9
x
|
7.74
x
|
7.64
x
|
EV / FCF
|
-
|
-
|
-77.2
x
|
59.6
x
|
7.98
x
|
26.2
x
|
16.4
x
|
13.1
x
|
FCF Yield
|
-
|
-
|
-1.29%
|
1.68%
|
12.5%
|
3.81%
|
6.09%
|
7.62%
|
Price to Book
|
6.25
x
|
7.79
x
|
8.42
x
|
5.75
x
|
3.8
x
|
3.62
x
|
3.01
x
|
2.66
x
|
Nbr of stocks (in thousands)
|
1,580,357
|
1,661,211
|
1,661,161
|
1,661,161
|
1,663,750
|
1,656,970
|
-
|
-
|
Reference price
2 |
36.00
|
65.50
|
73.30
|
61.73
|
44.91
|
50.00
|
50.00
|
50.00
|
Announcement Date
|
20-02-13
|
21-01-15
|
22-02-25
|
23-04-14
|
24-03-02
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
47,613
|
60,324
|
85,999
|
104,715
|
116,117
|
127,769
|
145,688
|
161,140
|
EBITDA
1 |
2,760
|
4,244
|
3,657
|
5,512
|
5,413
|
7,434
|
10,125
|
9,751
|
EBIT
1 |
2,098
|
3,347
|
2,468
|
3,903
|
3,552
|
5,297
|
7,452
|
7,386
|
Operating Margin
|
4.41%
|
5.55%
|
2.87%
|
3.73%
|
3.06%
|
4.15%
|
5.12%
|
4.58%
|
Earnings before Tax (EBT)
1 |
2,094
|
3,284
|
2,462
|
3,823
|
3,518
|
5,163
|
7,371
|
7,187
|
Net income
1 |
1,649
|
2,523
|
1,596
|
2,954
|
2,741
|
4,047
|
5,619
|
5,770
|
Net margin
|
3.46%
|
4.18%
|
1.86%
|
2.82%
|
2.36%
|
3.17%
|
3.86%
|
3.58%
|
EPS
2 |
1.050
|
1.600
|
0.9600
|
1.790
|
1.660
|
2.433
|
3.379
|
3.469
|
Free Cash Flow
1 |
-
|
-
|
-1,667
|
1,838
|
9,361
|
3,097
|
4,774
|
5,676
|
FCF margin
|
-
|
-
|
-1.94%
|
1.75%
|
8.06%
|
2.42%
|
3.28%
|
3.52%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
33.34%
|
172.94%
|
41.66%
|
47.15%
|
58.21%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
62.21%
|
341.48%
|
76.52%
|
84.96%
|
98.37%
|
Dividend per Share
2 |
0.3500
|
0.3200
|
0.1500
|
0.4500
|
0.5000
|
0.8279
|
0.9604
|
1.147
|
Announcement Date
|
20-02-13
|
21-01-15
|
22-02-25
|
23-04-14
|
24-03-02
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
26,372
|
32,629
|
25,760
|
23,358
|
29,378
|
34,190
|
29,191
|
23,172
|
36,677
|
36,677
|
36,677
|
-
|
-
|
EBITDA
1 |
1,349
|
1,927
|
-
|
-
|
-
|
-
|
-
|
-
|
1,893
|
1,893
|
1,893
|
-
|
-
|
EBIT
1 |
1,038
|
1,454
|
1,039
|
-
|
-
|
1,402
|
642.8
|
-
|
1,490
|
1,490
|
1,490
|
-
|
-
|
Operating Margin
|
3.94%
|
4.46%
|
4.03%
|
-
|
-
|
4.1%
|
2.2%
|
-
|
4.06%
|
4.06%
|
4.06%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,022
|
1,440
|
1,001
|
-
|
-
|
-
|
-
|
-
|
1,508
|
1,508
|
1,508
|
-
|
-
|
Net income
1 |
717.8
|
1,183
|
852.4
|
-
|
-
|
1,151
|
489.7
|
-
|
1,125
|
1,125
|
1,125
|
-
|
-
|
Net margin
|
2.72%
|
3.63%
|
3.31%
|
-
|
-
|
3.37%
|
1.68%
|
-
|
3.07%
|
3.07%
|
3.07%
|
-
|
-
|
EPS
2 |
0.4300
|
0.7100
|
0.5300
|
-
|
0.4200
|
0.6900
|
0.3000
|
-
|
0.6082
|
0.7382
|
0.7382
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.4500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.7696
|
-
|
-
|
Announcement Date
|
22-08-29
|
22-10-20
|
23-04-14
|
23-04-24
|
23-08-28
|
23-10-19
|
24-03-02
|
24-04-22
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,042
|
3,983
|
7,018
|
6,975
|
2.64
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
1,588
|
4,482
|
8,314
|
Leverage (Debt/EBITDA)
|
0.7397
x
|
0.9385
x
|
1.919
x
|
1.265
x
|
0.000488
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-1,667
|
1,838
|
9,361
|
3,097
|
4,774
|
5,676
|
ROE (net income / shareholders' equity)
|
19.5%
|
23.9%
|
11.5%
|
18.5%
|
14.5%
|
18.1%
|
20.7%
|
18.6%
|
ROA (Net income/ Total Assets)
|
9.1%
|
10.7%
|
5.08%
|
7.39%
|
-
|
8.35%
|
10.2%
|
9.51%
|
Assets
1 |
18,110
|
23,532
|
31,418
|
39,966
|
-
|
48,470
|
54,877
|
60,674
|
Book Value Per Share
2 |
5.760
|
8.410
|
8.710
|
10.70
|
11.80
|
13.80
|
16.60
|
18.80
|
Cash Flow per Share
2 |
2.050
|
0.2900
|
1.890
|
4.100
|
7.630
|
4.050
|
5.230
|
1.500
|
Capex
1 |
2,300
|
3,321
|
4,644
|
4,980
|
3,337
|
3,192
|
3,024
|
2,280
|
Capex / Sales
|
4.83%
|
5.51%
|
5.4%
|
4.76%
|
2.87%
|
2.5%
|
2.08%
|
1.42%
|
Announcement Date
|
20-02-13
|
21-01-15
|
22-02-25
|
23-04-14
|
24-03-02
|
-
|
-
|
-
|
Average target price
60.38
CNY Spread / Average Target +20.76% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.33% | 11.43B | | -0.75% | 5.77B | | -4.08% | 4.87B | | -23.66% | 2.58B | | -5.06% | 1.75B | | -24.53% | 1.11B | | -23.66% | 882M | | -18.46% | 865M | | +24.67% | 855M | | -3.48% | 804M |
Animal Feed
|