Stock 002714 MUYUAN FOODS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Muyuan Foods Co., Ltd.

Equities

002714

CNE100001RQ3

Fishing & Farming

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-05-12 pm EDT 		5-day change 1st Jan Change
47.68 CNY +0.82% Intraday chart for Muyuan Foods Co., Ltd. +7.87% +15.78%
May. 07 Muyuan Foods' Pig Sales Revenue Rises in April MT
Apr. 26 Muyuan Foods Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 191,955 288,934 280,799 266,774 223,339 258,592 - -
Enterprise Value (EV) 1 189,495 305,655 321,192 304,405 278,560 224,346 244,814 286,358
P/E ratio 31.5 x 10.4 x 41.7 x 19.9 x -52.1 x 19 x 9.18 x 12 x
Yield 0.62% 1.89% 0.46% 1.51% - 1.83% 2.88% 1.37%
Capitalization / Revenue 9.49 x 5.13 x 3.56 x 2.14 x 2.01 x 1.93 x 1.6 x 1.65 x
EV / Revenue 9.37 x 5.43 x 4.07 x 2.44 x 2.51 x 1.67 x 1.51 x 1.83 x
EV / EBITDA 23.7 x 8.98 x 20.4 x 11.7 x 31.1 x 7.18 x 5.28 x 9.52 x
EV / FCF - - -16.4 x 41.6 x -39.4 x 12.7 x 9.61 x -
FCF Yield - - -6.08% 2.4% -2.54% 7.87% 10.4% -
Price to Book 9.3 x 6.03 x 5.52 x 3.77 x 3.64 x 3.42 x 2.52 x 2.3 x
Nbr of stocks (in thousands) 5,145,317 5,246,525 5,262,359 5,472,284 5,423,480 5,423,482 - -
Reference price 2 37.31 55.07 53.36 48.75 41.18 47.68 47.68 47.68
Announcement Date 2/26/20 4/15/21 4/29/22 4/27/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 20,221 56,277 78,890 124,826 110,861 134,248 161,884 156,526
EBITDA 1 7,999 34,039 15,782 26,069 8,950 31,231 46,389 30,070
EBIT 1 6,315 30,424 7,668 14,854 -3,732 16,195 30,252 20,891
Operating Margin 31.23% 54.06% 9.72% 11.9% -3.37% 12.06% 18.69% 13.35%
Earnings before Tax (EBT) 1 6,319 30,373 7,611 14,930 -4,170 14,670 30,114 22,742
Net income 1 6,114 27,451 6,904 13,266 -4,263 13,767 28,396 21,765
Net margin 30.24% 48.78% 8.75% 10.63% -3.85% 10.25% 17.54% 13.9%
EPS 2 1.185 5.279 1.280 2.450 -0.7900 2.515 5.195 3.977
Free Cash Flow 1 - - -19,543 7,317 -7,065 17,656 25,486 -
FCF margin - - -24.77% 5.86% -6.37% 13.15% 15.74% -
FCF Conversion (EBITDA) - - - 28.07% - 56.53% 54.94% -
FCF Conversion (Net income) - - - 55.16% - 128.25% 89.75% -
Dividend per Share 2 0.2311 1.044 0.2480 0.7360 - 0.8740 1.375 0.6523
Announcement Date 2/26/20 4/15/21 4/29/22 4/27/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 22,608 - 25,990 36,506 - 27,671 31,100 27,892 - 38,715 38,715 38,715 - -
EBITDA 1 435.9 - - - - - - - - 12,100 12,100 12,100 - -
EBIT 1 -2,091 - -1,706 9,188 - - - -2,309 - 8,893 8,893 8,893 - -
Operating Margin -9.25% - -6.56% 25.17% - - - -8.28% - 22.97% 22.97% 22.97% - -
Earnings before Tax (EBT) 1 - - - - - - - - - 7,912 7,912 7,912 - -
Net income 1 - - - - - - - -2,421 - 8,048 8,048 8,048 - -
Net margin - - - - - - - -8.68% - 20.79% 20.79% 20.79% - -
EPS 2 -0.3800 - -0.2900 1.570 2.160 - - -0.4500 - 1.472 1.472 1.472 - -
Dividend per Share 2 0.2500 - - - - - - - - - - 1.202 - -
Announcement Date 4/29/22 5/30/22 8/30/22 10/24/22 4/27/23 8/17/23 10/27/23 4/26/24 - - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 16,722 40,392 37,631 55,221 - - 27,766
Net Cash position 1 2,460 - - - - 34,246 13,777 -
Leverage (Debt/EBITDA) - 0.4912 x 2.559 x 1.444 x 6.17 x - - 0.9234 x
Free Cash Flow 1 - - -19,543 7,317 -7,065 17,656 25,486 -
ROE (net income / shareholders' equity) 35.3% 74.4% 12.9% 21% -6.38% 17.5% 27.1% 13.1%
ROA (Net income/ Total Assets) 14.8% 31.3% 4.6% 7.17% - 6.1% 12.9% 3.27%
Assets 1 41,364 87,757 149,947 185,101 - 225,714 219,632 665,787
Book Value Per Share 2 4.010 9.140 9.670 12.90 11.30 14.00 18.90 20.70
Cash Flow per Share 2 1.940 4.420 3.100 4.200 1.810 5.080 7.590 8.040
Capex 1 13,036 46,062 35,838 15,693 16,958 11,496 9,994 9,165
Capex / Sales 64.47% 81.85% 45.43% 12.57% 15.3% 8.56% 6.17% 5.86%
Announcement Date 2/26/20 4/15/21 4/29/22 4/27/23 4/26/24 - - -
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

Ratings for Muyuan Foods Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
47.68 CNY
Average target price
52.97 CNY
Spread / Average Target
+11.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Hog & Pig Farming

1st Jan change Capi.
MUYUAN FOODS CO., LTD. Stock Muyuan Foods Co., Ltd.
+15.78% 35.5B
WENS FOODSTUFF GROUP CO., LTD. Stock Wens Foodstuff Group Co., Ltd.
+6.38% 19.17B
JIANGXI ZHENGBANG TECHNOLOGY CO.LTD. Stock Jiangxi Zhengbang Technology Co.Ltd.
+8.21% 3.69B
YUNNAN SHENNONG AGRICULTURAL INDUSTRY GROUP CO.,LTD. Stock Yunnan Shennong Agricultural Industry Group Co.,LTD.
+42.50% 2.99B
HUNAN NEW WELLFUL CO.,LTD. Stock Hunan New Wellful Co.,Ltd.
-14.35% 1.58B
LUONIUSHAN CO., LTD. Stock Luoniushan Co., Ltd.
-12.31% 814M
DONGRUI FOOD GROUP CO., LTD. Stock Dongrui Food Group Co., Ltd.
-5.51% 798M
TECH-BANK FOOD CO., LTD. Stock Tech-Bank Food Co., Ltd.
-41.05% 652M
CHUYING AGRO-PASTORAL CO LTD Stock Chuying Agro-Pastoral Co Ltd
0.00% 75.31M
WOORISON F&G CO., LTD. Stock Woorison F&G Co., Ltd.
-3.21% 74.52M
Hog & Pig Farming
  1. Stock Market
  2. Equities
  3. 002714 Stock
  4. Financials Muyuan Foods Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW