End-of-day quote
Shenzhen S.E.
18:00:00 2024-04-25 EDT
|
5-day change
|
1st Jan Change
|
9.25
CNY
|
+1.20%
|
|
+3.01%
|
-0.75%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
30,693
|
82,650
|
99,273
|
67,465
|
57,696
|
41,783
|
41,783
|
-
|
Enterprise Value (EV)
1 |
30,693
|
82,650
|
128,635
|
116,869
|
110,826
|
81,651
|
76,573
|
70,088
|
P/E ratio
|
18.2
x
|
16.4
x
|
19.1
x
|
-6.91
x
|
-35.9
x
|
-21.8
x
|
21.7
x
|
8.47
x
|
Yield
|
0.41%
|
0.75%
|
-
|
-
|
-
|
-
|
0.81%
|
2.45%
|
Capitalization / Revenue
|
0.44
x
|
1.01
x
|
0.9
x
|
0.53
x
|
0.41
x
|
0.28
x
|
0.27
x
|
0.25
x
|
EV / Revenue
|
0.44
x
|
1.01
x
|
1.17
x
|
0.93
x
|
0.78
x
|
0.55
x
|
0.5
x
|
0.43
x
|
EV / EBITDA
|
6.96
x
|
10.3
x
|
12.9
x
|
-78.2
x
|
26.3
x
|
18.3
x
|
8.32
x
|
5.18
x
|
EV / FCF
|
-
|
-
|
-
|
-7,182,946
x
|
41,158,853
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1.42
x
|
3.23
x
|
2.67
x
|
2.47
x
|
2.25
x
|
1.46
x
|
1.37
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
4,216,015
|
4,142,848
|
4,431,843
|
4,435,573
|
4,469,125
|
4,517,092
|
4,517,092
|
-
|
Reference price
2 |
7.280
|
19.95
|
22.40
|
15.21
|
12.91
|
9.250
|
9.250
|
9.250
|
Announcement Date
|
19-04-03
|
20-03-31
|
21-03-04
|
22-04-27
|
23-04-28
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
69,063
|
82,051
|
109,825
|
126,262
|
141,508
|
148,054
|
154,426
|
164,593
|
EBITDA
1 |
4,413
|
8,023
|
10,000
|
-1,495
|
4,219
|
4,466
|
9,200
|
13,528
|
EBIT
1 |
3,241
|
6,669
|
6,730
|
-6,955
|
-587
|
-1,441
|
3,162
|
6,372
|
Operating Margin
|
4.69%
|
8.13%
|
6.13%
|
-5.51%
|
-0.41%
|
-0.97%
|
2.05%
|
3.87%
|
Earnings before Tax (EBT)
1 |
2,991
|
6,431
|
6,164
|
-9,091
|
-1,760
|
-1,830
|
2,462
|
5,649
|
Net income
1 |
1,705
|
5,042
|
4,944
|
-9,591
|
-1,461
|
-1,922
|
1,931
|
4,953
|
Net margin
|
2.47%
|
6.14%
|
4.5%
|
-7.6%
|
-1.03%
|
-1.3%
|
1.25%
|
3.01%
|
EPS
2 |
0.4000
|
1.220
|
1.170
|
-2.200
|
-0.3600
|
-0.4239
|
0.4261
|
1.093
|
Free Cash Flow
|
-
|
-
|
-
|
-16,270
|
2,693
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-12.89%
|
1.9%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
63.82%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0300
|
0.1500
|
-
|
-
|
-
|
-
|
0.0748
|
0.2263
|
Announcement Date
|
19-04-03
|
20-03-31
|
21-03-04
|
22-04-27
|
23-04-28
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 S1
|
2022 Q3
|
2022 Q4
|
---|
Net sales
1 |
-
|
32,280
|
32,957
|
31,786
|
-
|
-
|
41,088
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-2,597
|
-
|
-2,996
|
-
|
-
|
1,910
|
Operating Margin
|
-
|
-8.04%
|
-
|
-9.43%
|
-
|
-
|
4.65%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3,164
|
-
|
-
|
-
|
-4,140
|
1,433
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-0.8100
|
-0.6900
|
-0.7200
|
-0.9300
|
0.3200
|
0.2500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-08-28
|
21-08-30
|
21-10-29
|
22-04-27
|
22-08-31
|
22-10-30
|
23-04-28
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
29,362
|
49,404
|
53,130
|
39,868
|
34,790
|
28,304
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.936
x
|
-33.05
x
|
12.59
x
|
8.927
x
|
3.781
x
|
2.092
x
|
Free Cash Flow
|
-
|
-
|
-
|
-16,270
|
2,693
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.87%
|
20.6%
|
16.1%
|
-28.6%
|
-5.55%
|
-3.92%
|
4.78%
|
13%
|
ROA (Net income/ Total Assets)
|
3.77%
|
8.99%
|
5.69%
|
-7.92%
|
-1.08%
|
-1.6%
|
1.9%
|
4.2%
|
Assets
1 |
45,192
|
56,078
|
86,832
|
121,089
|
134,705
|
120,148
|
101,612
|
117,921
|
Book Value Per Share
2 |
5.120
|
6.180
|
8.400
|
6.160
|
5.740
|
6.320
|
6.770
|
7.700
|
Cash Flow per Share
2 |
0.7900
|
1.050
|
1.260
|
0.1100
|
2.040
|
1.090
|
1.960
|
2.850
|
Capex
1 |
3,403
|
8,821
|
33,410
|
16,772
|
6,546
|
2,977
|
3,363
|
4,000
|
Capex / Sales
|
4.93%
|
10.75%
|
30.42%
|
13.28%
|
4.63%
|
2.01%
|
2.18%
|
2.43%
|
Announcement Date
|
19-04-03
|
20-03-31
|
21-03-04
|
22-04-27
|
23-04-28
|
-
|
-
|
-
|
Last Close Price
9.25
CNY Average target price
10.45
CNY Spread / Average Target +12.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.75% | 5.77B | | +11.33% | 11.43B | | -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
|