GUILIN SEAMILD FOODS CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.43 CNY | +2.34% |
|
+3.59% | +0.70% |
| 04-26 | Guilin Seamild Foods Co., Ltd Announces Profit Distribution Proposal for 2023 | CI |
| 04-25 | Guilin Seamild Foods Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,375 | 4,530 | 3,290 | 3,170 | 3,192 | - | - |
| Enterprise Value (EV) 1 | 4,375 | 4,530 | 3,290 | 3,170 | 3,192 | 3,192 | 3,192 |
| P/E ratio | 24.3 x | 34.1 x | 30.3 x | 27.6 x | 22.9 x | 17.8 x | 14.6 x |
| Yield | - | 1.32% | - | - | - | - | - |
| Capitalization / Revenue | 4.5 x | 4.42 x | - | 2.01 x | 1.62 x | 1.34 x | 1.15 x |
| EV / Revenue | 4.5 x | 4.42 x | - | 2.01 x | 1.62 x | 1.34 x | 1.15 x |
| EV / EBITDA | 22.3 x | 25.5 x | - | 18.5 x | 18.5 x | 14.8 x | 12.4 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 3.26 x | 3.37 x | - | 2.19 x | 2.02 x | 1.81 x | 1.61 x |
| Nbr of stocks (in thousands) | 224,000 | 224,000 | 221,234 | 221,234 | 221,234 | - | - |
| Reference price 2 | 19.53 | 20.22 | 14.87 | 14.33 | 14.43 | 14.43 | 14.43 |
| Announcement Date | 20-04-19 | 21-04-14 | 23-04-26 | 24-04-25 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 972.8 | 1,024 | - | 1,578 | 1,967 | 2,378 | 2,782 |
| EBITDA 1 | 196.5 | 177.6 | - | 171.2 | 173 | 215 | 258 |
| EBIT 1 | 184.5 | 157 | - | 136 | 163 | 210 | 257 |
| Operating Margin | 18.96% | 15.32% | - | 8.62% | 8.29% | 8.83% | 9.24% |
| Earnings before Tax (EBT) 1 | 184.5 | 156.4 | - | 135.1 | 163 | 210 | 257 |
| Net income 1 | 157.4 | 132.2 | 108.8 | 115.5 | 140 | 180 | 221 |
| Net margin | 16.18% | 12.91% | - | 7.32% | 7.12% | 7.57% | 7.94% |
| EPS 2 | 0.8036 | 0.5929 | 0.4900 | 0.5200 | 0.6300 | 0.8100 | 0.9900 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | 0.2679 | - | - | - | - | - |
| Announcement Date | 20-04-19 | 21-04-14 | 23-04-26 | 24-04-25 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 16.9% | 9.77% | - | 8.01% | 8.8% | 10.1% | 11% |
| ROA (Net income/ Total Assets) | - | 7.89% | - | - | 6.5% | 7.4% | 8% |
| Assets 1 | - | 1,676 | - | - | 2,154 | 2,432 | 2,762 |
| Book Value Per Share 2 | 5.980 | 6.000 | - | 6.530 | 7.160 | 7.970 | 8.960 |
| Cash Flow per Share 2 | 0.8100 | 0.5200 | - | 0.5400 | 0.9700 | 1.020 | 1.190 |
| Capex 1 | - | 86.6 | - | 128 | 60 | 60 | 60 |
| Capex / Sales | - | 8.45% | - | 8.12% | 3.05% | 2.52% | 2.16% |
| Announcement Date | 20-04-19 | 21-04-14 | 23-04-26 | 24-04-25 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
14.43
CNY
Average target price
15.75
CNY
Spread / Average Target
+9.15%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.70% | 442M | |
| +9.15% | 208M | |
| +40.66% | 179M | |
| +16.63% | 126M |
- Stock Market
- Equities
- 002956 Stock
- Financials Guilin Seamild Foods Co., Ltd