ORIGIN AGRITECH LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.31 USD | +4.75% |
|
+1.22% | +47.11% |
| 03-20 | Origin Agritech Limited Announces Breakthrough in High-Yield Corn Production Through Gene Editing | CI |
| 02-21 | Top Midday Gainers | MT |
Valuation
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 104.3 | 142.1 | 306.5 | 296.4 | 355.6 | 151.6 |
| Enterprise Value (EV) 1 | 180.6 | 217.5 | 424.9 | 421.8 | 477.3 | 128.2 |
| P/E ratio | -0.72 x | -2.99 x | -3.76 x | -3.24 x | -56.5 x | 2.87 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 8.07 x | 1.54 x | 5.84 x | 6.38 x | 6.76 x | 1.63 x |
| EV / Revenue | 14 x | 2.35 x | 8.09 x | 9.09 x | 9.08 x | 1.37 x |
| EV / EBITDA | -7.41 x | -5.23 x | -8.03 x | -7.06 x | -53.1 x | -14.6 x |
| EV / FCF | 1.37 x | -4.4 x | 34.2 x | -7.09 x | -20.7 x | 1.45 x |
| FCF Yield | 73% | -22.7% | 2.92% | -14.1% | -4.82% | 69% |
| Price to Book | -4.67 x | -9.41 x | -4.47 x | -2.13 x | -2.76 x | -2.66 x |
| Nbr of stocks (in thousands) | 2,888 | 3,196 | 4,802 | 5,621 | 5,773 | 6,276 |
| Reference price 2 | 36.13 | 44.46 | 63.82 | 52.72 | 61.60 | 24.16 |
| Announcement Date | 19-06-03 | 20-03-02 | 21-02-16 | 22-02-04 | 23-02-14 | 24-02-15 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 12.93 | 92.44 | 52.51 | 46.42 | 52.58 | 93.31 |
| EBITDA 1 | -24.37 | -41.63 | -52.88 | -59.76 | -8.995 | -8.756 |
| EBIT 1 | -40.82 | -55.42 | -63.49 | -68.04 | -12.9 | -12.79 |
| Operating Margin | -315.76% | -59.95% | -120.91% | -146.57% | -24.53% | -13.7% |
| Earnings before Tax (EBT) 1 | -152.8 | -65.14 | -102.4 | -126.9 | 2.311 | 62.83 |
| Net income 1 | -153.7 | -62.12 | -85.26 | -91.53 | -6.265 | 55.33 |
| Net margin | -1,188.7% | -67.2% | -162.36% | -197.15% | -11.92% | 59.3% |
| EPS 2 | -50.18 | -14.85 | -16.95 | -16.29 | -1.090 | 8.430 |
| Free Cash Flow 1 | 131.9 | -49.46 | 12.42 | -59.47 | -23.03 | 88.44 |
| FCF margin | 1,020.34% | -53.51% | 23.66% | -128.1% | -43.79% | 94.78% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | 159.83% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19-06-03 | 20-03-02 | 21-02-16 | 22-02-04 | 23-02-14 | 24-02-15 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 76.2 | 75.4 | 118 | 125 | 122 | - |
| Net Cash position 1 | - | - | - | - | - | 23.5 |
| Leverage (Debt/EBITDA) | -3.129 x | -1.812 x | -2.239 x | -2.099 x | -13.52 x | - |
| Free Cash Flow 1 | 132 | -49.5 | 12.4 | -59.5 | -23 | 88.4 |
| ROE (net income / shareholders' equity) | -342% | 338% | 204% | 93.8% | -1.3% | -49.4% |
| ROA (Net income/ Total Assets) | -6.76% | -10% | -15.4% | -22.7% | -6.32% | -4.27% |
| Assets 1 | 2,272 | 619.8 | 554.3 | 402.4 | 99.1 | -1,296 |
| Book Value Per Share 2 | -7.730 | -4.720 | -14.30 | -24.70 | -22.30 | -9.080 |
| Cash Flow per Share 2 | 0.6200 | 0.6700 | 4.160 | 2.700 | 2.950 | 3.750 |
| Capex 1 | 2.98 | - | - | 1.72 | 0.62 | 8.91 |
| Capex / Sales | 23.07% | - | - | 3.69% | 1.18% | 9.55% |
| Announcement Date | 19-06-03 | 20-03-02 | 21-02-16 | 22-02-04 | 23-02-14 | 24-02-15 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
- Stock Market
- Equities
- SEED Stock
- Financials Origin Agritech Limited
