Stock 002041 SHANDONGDENGHAI SEEDS CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials ShanDongDenghai Seeds Co.,Ltd

Equities

002041

CNE000001LQ7

Fishing & Farming

End-of-day quote Shenzhen S.E.
Other stock markets
 18:00:00 2024-04-29 EDT 		5-day change 1st Jan Change
9.74 CNY -0.61% Intraday chart for ShanDongDenghai Seeds Co.,Ltd -0.20% -26.38%
04-26 ShanDongDenghai Seeds Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
04-22 ShanDongDenghai Seeds Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,474 19,642 22,695 17,442 11,642 8,571 - -
Enterprise Value (EV) 1 8,474 19,642 22,695 16,304 10,333 7,952 7,515 7,443
P/E ratio 204 x 193 x 97.5 x 68.9 x 45.5 x 28.6 x 20.4 x 18.5 x
Yield 0.62% 0.16% 0.14% - 0.27% 0.78% 0.84% 0.92%
Capitalization / Revenue 10.3 x 21.8 x 20.6 x 13.2 x 7.5 x 5.25 x 4.37 x 4.03 x
EV / Revenue 10.3 x 21.8 x 20.6 x 12.3 x 6.66 x 4.87 x 3.83 x 3.5 x
EV / EBITDA 171 x 133 x 70.9 x 44.7 x 28.7 x 25.1 x 17.1 x 15.1 x
EV / FCF - - 73.9 x - 172 x 28.3 x 30.5 x 18.7 x
FCF Yield - - 1.35% - 0.58% 3.53% 3.27% 5.33%
Price to Book 2.98 x 6.8 x 7.35 x 5.26 x 3.26 x 2.24 x 2.03 x 1.89 x
Nbr of stocks (in thousands) 880,000 880,000 880,000 880,000 880,000 880,000 - -
Reference price 2 9.630 22.32 25.79 19.82 13.23 9.740 9.740 9.740
Announcement Date 20-02-28 21-03-04 22-03-15 23-04-24 24-04-22 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 823.2 900.7 1,101 1,326 1,552 1,632 1,960 2,124
EBITDA 1 49.61 147.4 320.1 364.9 360.3 317.1 439.4 493.4
EBIT 1 -27.69 73.34 254.1 298.9 298.2 339.2 465.8 525.2
Operating Margin -3.36% 8.14% 23.09% 22.55% 19.21% 20.79% 23.77% 24.73%
Earnings before Tax (EBT) 1 -29.89 69.03 239.6 292.9 301 340.6 474 525.9
Net income 1 41.58 102 232.8 253.2 255.8 306.7 417.3 466.2
Net margin 5.05% 11.32% 21.15% 19.1% 16.48% 18.8% 21.29% 21.95%
EPS 2 0.0473 0.1159 0.2645 0.2878 0.2907 0.3400 0.4775 0.5267
Free Cash Flow 1 - - 307 - 60.23 281 246 397
FCF margin - - 27.89% - 3.88% 17.22% 12.55% 18.69%
FCF Conversion (EBITDA) - - 95.9% - 16.72% 88.63% 55.98% 80.46%
FCF Conversion (Net income) - - 131.87% - 23.55% 91.61% 58.96% 85.16%
Dividend per Share 2 0.0600 0.0350 0.0360 - 0.0360 0.0760 0.0820 0.0900
Announcement Date 20-02-28 21-03-04 22-03-15 23-04-24 24-04-22 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 439.7 886.1 363.9 1,155 400.7 1,197
EBITDA - - - - - -
EBIT 114.1 184.9 - - - -
Operating Margin 25.95% 20.86% - - - -
Earnings before Tax (EBT) - - - - - -
Net income - - - - - -
Net margin - - - - - -
EPS - - - - - -
Dividend per Share - - - - - -
Announcement Date 22-08-28 23-04-24 - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 1,138 1,310 619 1,057 1,128
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 307 - 60.2 281 246 397
ROE (net income / shareholders' equity) 1.48% 3.56% 7.79% 7.92% 7.43% 7.87% 9.77% 9.92%
ROA (Net income/ Total Assets) 1.12% 2.72% - - - 6.05% 7.43% 8.7%
Assets 1 3,723 3,752 - - - 5,070 5,613 5,358
Book Value Per Share 2 3.230 3.280 3.510 3.770 4.060 4.340 4.790 5.150
Cash Flow per Share 2 0.2300 0.4200 0.4200 0.0400 0.2000 0.3600 0.5500 0.6000
Capex 1 46.8 29.7 58.5 70.4 119 104 96.9 132
Capex / Sales 5.69% 3.29% 5.31% 5.31% 7.65% 6.36% 4.94% 6.23%
Announcement Date 20-02-28 21-03-04 22-03-15 23-04-24 24-04-22 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for ShanDongDenghai Seeds Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
9.74 CNY
Average target price
13.18 CNY
Spread / Average Target
+35.28%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Grain (Crop) Production

1st Jan change Capi.
SHANDONGDENGHAI SEEDS CO.,LTD Stock ShanDongDenghai Seeds Co.,Ltd
-26.38% 1.18B
YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Stock Yuan Long Ping High-Tech Agriculture Co., Ltd.
-14.47% 2.19B
WINALL HI-TECH SEED CO., LTD. Stock Winall Hi-tech Seed Co., Ltd.
-10.50% 982M
GDH SUPERTIME GROUP COMPANY LIMITED Stock GDH Supertime Group Company Limited
-6.22% 784M
CRESUD SOCIEDAD ANÓNIMA, COMERCIAL, INMOBILIARIA, FINANCIERA Y AGROPECUARIA Stock Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
+18.72% 732M
PT SAWIT SUMBERMAS SARANA TBK. Stock PT Sawit Sumbermas Sarana Tbk.
-4.31% 593M
BRASILAGRO - COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS Stock BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
-3.89% 505M
BOA SAFRA SEMENTES S.A. Stock Boa Safra Sementes S.A.
+11.83% 485M
GANSU DUNHUANG SEED GROUP CO.,LTD. Stock Gansu Dunhuang Seed Group Co.,Ltd.
-9.17% 397M
ORIGIN ENTERPRISES PLC Stock Origin Enterprises plc
-5.96% 376M
Grain (Crop) Production
  1. Stock Market
  2. Equities
  3. 002041 Stock
  4. Financials ShanDongDenghai Seeds Co.,Ltd