Valuation Sino-Agri Leading Biosciences Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-07-11			5-day change	1st Jan Change
14.04 ^CNY	+0.50%		+1.37%	-1.13%

05-21	Sino-Agri Leading Biosciences Co.,Ltd signed a letter of intent to acquire 50% stake in Zhejiang Province Taizhou City Agricultural Means of Production Co., Ltd. from a group of sellers	CI
05-21	Sino-Agri Leading Biosciences to Buy Controlling Stake in Pesticide Retailer; Shares Jump 10%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	2,475	4,051	5,002	5,626	4,129	3,817
Change	-	63.69%	23.46%	12.48%	-26.61%	-7.55%
Enterprise Value (EV) ¹	2,557	3,668	4,485	3,604	3,221	3,053
Change	-	43.42%	22.28%	-19.65%	-10.63%	-5.2%
P/E ratio	20.8x	30.6x	29.4x	26.7x	18.4x	18.8x
PBR	2.59x	3.95x	4.27x	4.27x	2.87x	2.51x
PEG	-	2.7x	1x	1.1x	2.67x	-1.97x
Capitalization / Revenue	0.57x	0.61x	0.57x	0.48x	0.39x	0.36x
EV / Revenue	0.59x	0.55x	0.51x	0.31x	0.31x	0.29x
EV / EBITDA	13.2x	14.8x	18.3x	9.31x	11x	9.49x
EV / EBIT	14.1x	15.4x	19.1x	9.63x	11.5x	9.79x
EV / FCF	17x	7.62x	25.2x	2.29x	-3.13x	-62.5x
FCF Yield	5.88%	13.1%	3.97%	43.6%	-31.9%	-1.6%
Dividend per Share ²	0.1786	0.2143	0.25	0.3929	0.45	0.45
Rate of return	1.94%	1.42%	1.34%	1.88%	2.93%	3.17%
EPS ²	0.4422	0.4927	0.6336	0.7825	0.8365	0.7566
Distribution rate	40.4%	43.5%	39.5%	50.2%	53.8%	59.5%
Net sales ¹	4,342	6,641	8,822	11,699	10,460	10,596
EBITDA ¹	194	248.1	245.1	387.1	292.1	321.8
EBIT ¹	181.1	238.7	235	374.4	281.3	311.8
Net income ¹	118.9	132.4	170.3	210.3	224.8	203.4
Net Debt ¹	82.32	-383.6	-516.7	-2,022	-908	-763.8
Reference price ²	9.21	15.07	18.61	20.93	15.36	14.20
Nbr of stocks (in thousands)	268,800	268,800	268,800	268,800	268,800	268,800
Announcement Date	4/21/20	4/19/21	4/18/22	4/18/23	4/18/24	4/17/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SINO-AGRI LEADING BIOSCIENCES CO.,LTD	-	-	-	-	526M
NUTRIEN LTD.	16.77x	1.55x	7.22x	3.56%	29.72B
SINOFERT HOLDINGS LIMITED	6.47x	-	-	-	1.23B
LAVORO LIMITED	-0.92x	-	-	-	237M
Average	7.44x	1.55x	7.22x	3.56%	7.93B
Weighted average by Cap.	16.23x	1.55x	7.22x	3.56%