Financials Shenzhen Pagoda Industrial (Group) Corporation Limited

Equities

2411

CNE100005RW2

Food Retail & Distribution

End-of-day quote Hong Kong S.E. 06:00:00 2024-05-09 pm EDT 5-day change 1st Jan Change
3.15 CNY +0.96% Intraday chart for Shenzhen Pagoda Industrial (Group) Corporation Limited -8.70% -48.28%

Valuation

Fiscal Period: December 2023 2024 2025
Capitalization 1 4,627 4,627 -
Enterprise Value (EV) 1 8,793 2,366 2,082
P/E ratio 24.1 x 16.6 x 12.4 x
Yield 2.75% 2.06% 2.4%
Capitalization / Revenue 0.77 x 0.38 x 0.34 x
EV / Revenue 0.77 x 0.19 x 0.15 x
EV / EBITDA 16.2 x 4.94 x 3.63 x
EV / FCF - - -
FCF Yield - - -
Price to Book 1.27 x 1.32 x 1.18 x
Nbr of stocks (in thousands) 1,588,544 1,588,544 -
Reference price 2 2.913 2.913 2.913
Announcement Date 3/27/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 11,312 11,391 12,268 13,518
EBITDA 1 - 513.4 543.9 479.5 573.1
EBIT 1 - 385 416.6 349.7 436.7
Operating Margin - 3.4% 3.66% 2.85% 3.23%
Earnings before Tax (EBT) 1 - 346.4 381 308 412.5
Net income 1 230.3 323.3 361.7 281 373
Net margin - 2.86% 3.18% 2.29% 2.76%
EPS 2 0.1536 0.2155 0.2297 0.1750 0.2350
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - 0.0760 0.0800 0.0600 0.0700
Announcement Date 12/28/22 3/28/23 3/27/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt 1 - - - - -
Net Cash position 1 - 1,466 1,750 2,261 2,545
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 11.6% 12.3% 8.77% 10.1%
ROA (Net income/ Total Assets) - 4.89% 4.95% 3.5% 4.25%
Assets 1 - 6,615 8,034 8,029 8,776
Book Value Per Share 2 - 1.860 2.290 2.210 2.460
Cash Flow per Share 2 - 0.3900 0.1400 0.8300 0.4100
Capex 1 - 165 153 65 68.5
Capex / Sales - 1.46% 1.22% 0.53% 0.51%
Announcement Date 12/28/22 3/28/23 3/27/24 - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.913 CNY
Average target price
3.664 CNY
Spread / Average Target
+25.80%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 2411 Stock
  4. Financials Shenzhen Pagoda Industrial (Group) Corporation Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW