LESHAN GIANTSTAR FARMING&HUSBANDRY CORPORATION LIMITED Financials Leshan Giantstar Farming&Husbandry Corporation Limited
Equities
603477
CNE100002T63
Textiles & Leather Goods
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.64 CNY | -3.39% |
|
-5.64% | -10.22% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,844 | 12,344 | 19,089 | 17,159 | - | - |
| Enterprise Value (EV) 1 | 7,844 | 12,344 | 19,089 | 17,159 | 17,159 | 17,159 |
| P/E ratio | 28.2 x | 78.5 x | -29.4 x | 34.7 x | 6.74 x | 11.7 x |
| Yield | - | 0.13% | - | 0.25% | 2.61% | 1.04% |
| Capitalization / Revenue | - | 3.11 x | 4.72 x | 2.64 x | 1.44 x | 1.14 x |
| EV / Revenue | - | 3.11 x | 4.72 x | 2.64 x | 1.44 x | 1.14 x |
| EV / EBITDA | - | - | -58.1 x | 17 x | 6.71 x | 7.27 x |
| EV / FCF | - | -24.1 x | -19.1 x | -47.5 x | 6.13 x | - |
| FCF Yield | - | -4.16% | -5.25% | -2.1% | 16.3% | - |
| Price to Book | - | 3.61 x | 6.22 x | 4.88 x | 3.07 x | 2.49 x |
| Nbr of stocks (in thousands) | 506,093 | 506,093 | 509,447 | 510,069 | - | - |
| Reference price 2 | 15.50 | 24.39 | 37.47 | 33.64 | 33.64 | 33.64 |
| Announcement Date | 1/6/22 | 3/29/23 | 3/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,968 | 4,041 | 6,499 | 11,915 | 15,098 |
| EBITDA 1 | - | - | -328.8 | 1,011 | 2,557 | 2,362 |
| EBIT 1 | - | 160.4 | -630 | 459.3 | 2,283 | 1,562 |
| Operating Margin | - | 4.04% | -15.59% | 7.07% | 19.16% | 10.35% |
| Earnings before Tax (EBT) 1 | - | 154.2 | -639.1 | 453.8 | 2,607 | 1,551 |
| Net income 1 | 322.7 | 158.1 | -645.3 | 440.2 | 2,536 | 1,469 |
| Net margin | - | 3.98% | -15.97% | 6.77% | 21.29% | 9.73% |
| EPS 2 | 0.5500 | 0.3107 | -1.275 | 0.9700 | 4.988 | 2.880 |
| Free Cash Flow 1 | - | -513.1 | -1,002 | -361 | 2,801 | - |
| FCF margin | - | -12.93% | -24.79% | -5.55% | 23.51% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 109.54% | - |
| FCF Conversion (Net income) | - | - | - | - | 110.43% | - |
| Dividend per Share 2 | - | 0.0320 | - | 0.0850 | 0.8767 | 0.3500 |
| Announcement Date | 1/6/22 | 3/29/23 | 3/22/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -513 | -1,002 | -361 | 2,801 | - |
| ROE (net income / shareholders' equity) | - | 4.49% | -19.3% | 12.7% | 38.5% | 20.9% |
| ROA (Net income/ Total Assets) | - | - | -8.62% | 4.81% | 13.2% | 8.53% |
| Assets 1 | - | - | 7,487 | 9,145 | 19,254 | 17,226 |
| Book Value Per Share 2 | - | 6.760 | 6.020 | 6.900 | 11.00 | 13.50 |
| Cash Flow per Share 2 | - | 0.9500 | -0.2100 | 1.610 | 4.770 | 3.540 |
| Capex 1 | - | 996 | 897 | 614 | 916 | 1,234 |
| Capex / Sales | - | 25.09% | 22.19% | 9.44% | 7.69% | 8.18% |
| Announcement Date | 1/6/22 | 3/29/23 | 3/22/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
33.64
CNY
Average target price
46.47
CNY
Spread / Average Target
+38.13%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.22% | 2.45B | |
| -10.92% | 604M | |
| +21.77% | 500M | |
| -2.22% | 477M | |
| -5.59% | 280M | |
| +8.63% | 269M | |
| +33.33% | 239M | |
| +4.31% | 136M | |
| -15.64% | 123M | |
| -6.48% | 120M |
- Stock Market
- Equities
- 603477 Stock
- Financials Leshan Giantstar Farming&Husbandry Corporation Limited
