ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD. Financials Asia-potash International Investment (Guangzhou)Co.,Ltd.
Equities
000893
CNE000000XS0
Agricultural Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.04 CNY | +1.87% |
|
+6.97% | -27.44% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,602 | 20,171 | 25,254 | 24,138 | 17,485 | - | - |
| Enterprise Value (EV) 1 | 4,602 | 20,171 | 23,555 | 24,410 | 14,921 | 13,924 | 17,485 |
| P/E ratio | 111 x | 22.5 x | 11.2 x | 19.6 x | 19.4 x | 7.11 x | 8.42 x |
| Yield | - | - | - | - | 3.18% | 2.91% | - |
| Capitalization / Revenue | - | 24.2 x | 7.29 x | 6.19 x | 4.25 x | 2.29 x | 1.82 x |
| EV / Revenue | - | 24.2 x | 6.8 x | 6.26 x | 3.63 x | 1.82 x | 1.82 x |
| EV / EBITDA | - | 44.2 x | 9.9 x | 12.7 x | 9.24 x | 4.1 x | 4.97 x |
| EV / FCF | - | -89.4 x | - | -16.3 x | 18.1 x | 8.11 x | - |
| FCF Yield | - | -1.12% | - | -6.13% | 5.52% | 12.3% | - |
| Price to Book | - | 4.38 x | 2.5 x | 2.17 x | 1.47 x | 1.14 x | 1.17 x |
| Nbr of stocks (in thousands) | 756,903 | 756,903 | 929,139 | 919,875 | 918,307 | - | - |
| Reference price 2 | 6.080 | 26.65 | 27.18 | 26.24 | 19.04 | 19.04 | 19.04 |
| Announcement Date | 4/14/20 | 4/1/22 | 3/31/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 833 | 3,466 | 3,898 | 4,110 | 7,643 | 9,590 |
| EBITDA 1 | - | - | 456.6 | 2,380 | 1,922 | 1,614 | 3,396 | 3,516 |
| EBIT 1 | - | - | 394 | 2,190 | 1,474 | 1,138 | 3,081 | 2,965 |
| Operating Margin | - | - | 47.3% | 63.19% | 37.81% | 27.68% | 40.31% | 30.91% |
| Earnings before Tax (EBT) 1 | - | - | 998.1 | 2,191 | 1,401 | 1,132 | 3,059 | 2,959 |
| Net income 1 | 41.52 | 59.62 | 895.1 | 2,029 | 1,235 | 912.2 | 2,509 | 2,099 |
| Net margin | - | - | 107.46% | 58.53% | 31.69% | 22.19% | 32.83% | 21.89% |
| EPS 2 | 0.0549 | - | 1.183 | 2.437 | 1.337 | 0.9800 | 2.679 | 2.260 |
| Free Cash Flow 1 | - | - | -225.6 | - | -1,497 | 824 | 1,716 | - |
| FCF margin | - | - | -27.08% | - | -38.42% | 20.05% | 22.45% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 51.04% | 50.53% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 90.34% | 68.39% | - |
| Dividend per Share 2 | - | - | - | - | - | 0.6052 | 0.5548 | - |
| Announcement Date | 4/14/20 | 4/27/21 | 4/1/22 | 3/31/23 | 4/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 1,097 | - | - | - | 723.7 | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 1.449 | 0.2000 | 0.7900 | - | 0.7729 | 0.3000 | 0.2700 | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - | - | 0.4503 | - | - |
| Announcement Date | 8/16/22 | 10/26/22 | 3/31/23 | 5/29/23 | 8/29/23 | 10/31/23 | 4/29/24 | - | - | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 272 | - | - | - |
| Net Cash position 1 | - | - | - | 1,699 | - | 2,564 | 3,560 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.1417 x | - | - | - |
| Free Cash Flow 1 | - | - | -226 | - | -1,497 | 824 | 1,716 | - |
| ROE (net income / shareholders' equity) | - | - | 21.5% | 28.4% | 11.6% | 7.63% | 16.3% | 14% |
| ROA (Net income/ Total Assets) | - | - | 18.1% | 15.8% | - | 5.4% | 10.6% | 8.1% |
| Assets 1 | - | - | 4,936 | 12,846 | - | 16,892 | 23,785 | 25,920 |
| Book Value Per Share 2 | - | - | 6.090 | 10.90 | 12.10 | 12.90 | 16.70 | 16.30 |
| Cash Flow per Share 2 | - | - | 0.6400 | - | 2.000 | 0.9600 | 4.880 | 3.120 |
| Capex 1 | - | - | 710 | 2,665 | 3,358 | 1,962 | 2,006 | 1,706 |
| Capex / Sales | - | - | 85.24% | 76.87% | 86.15% | 47.73% | 26.24% | 17.79% |
| Announcement Date | 4/14/20 | 4/27/21 | 4/1/22 | 3/31/23 | 4/29/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
D
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
19.04
CNY
Average target price
33.23
CNY
Spread / Average Target
+74.53%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -27.44% | 2.38B | |
| -18.23% | 14.29B | |
| -5.67% | 13.62B | |
| +14.17% | 13.1B | |
| -16.37% | 9.33B | |
| -11.18% | 7.5B | |
| -.--% | 7.38B | |
| -3.70% | 6.4B | |
| -4.03% | 4.31B | |
| +6.58% | 2.16B |
- Stock Market
- Equities
- 000893 Stock
- Financials Asia-potash International Investment (Guangzhou)Co.,Ltd.