End-of-day quote
Shenzhen S.E.
06:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
20.35
CNY
|
+2.21%
|
|
+6.10%
|
+1.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
178,488
|
116,188
|
122,336
|
128,658
|
133,440
|
135,369
|
-
|
-
|
Enterprise Value (EV)
1 |
184,119
|
133,799
|
153,581
|
153,989
|
155,730
|
153,074
|
145,694
|
137,899
|
P/E ratio
|
12.7
x
|
15.5
x
|
-9.13
x
|
24.2
x
|
-20.8
x
|
22.4
x
|
9.35
x
|
11.1
x
|
Yield
|
2.98%
|
1.1%
|
-
|
1.02%
|
0.5%
|
1.14%
|
2.77%
|
1.7%
|
Capitalization / Revenue
|
2.44
x
|
1.55
x
|
1.88
x
|
1.54
x
|
1.48
x
|
1.25
x
|
1.05
x
|
1.02
x
|
EV / Revenue
|
2.52
x
|
1.79
x
|
2.36
x
|
1.84
x
|
1.73
x
|
1.42
x
|
1.13
x
|
1.04
x
|
EV / EBITDA
|
10.3
x
|
11.3
x
|
-19.6
x
|
14.1
x
|
-116
x
|
13.9
x
|
6.67
x
|
7.99
x
|
EV / FCF
|
-
|
-
|
-
|
33
x
|
116
x
|
49.7
x
|
39.5
x
|
10.5
x
|
FCF Yield
|
-
|
-
|
-
|
3.03%
|
0.86%
|
2.01%
|
2.53%
|
9.52%
|
Price to Book
|
3.96
x
|
2.54
x
|
3.88
x
|
3.31
x
|
4.14
x
|
3.56
x
|
2.59
x
|
2.42
x
|
Nbr of stocks (in thousands)
|
6,374,575
|
6,373,464
|
6,351,792
|
6,554,141
|
6,652,031
|
6,652,031
|
-
|
-
|
Reference price
2 |
28.00
|
18.23
|
19.26
|
19.63
|
20.06
|
20.35
|
20.35
|
20.35
|
Announcement Date
|
2/24/20
|
2/19/21
|
2/23/22
|
2/20/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
73,120
|
74,924
|
64,954
|
83,708
|
89,918
|
107,883
|
128,752
|
132,699
|
EBITDA
1 |
17,948
|
11,796
|
-7,855
|
10,951
|
-1,345
|
10,980
|
21,833
|
17,259
|
EBIT
1 |
14,900
|
8,387
|
-12,964
|
6,118
|
-6,060
|
5,879
|
15,356
|
13,051
|
Operating Margin
|
20.38%
|
11.19%
|
-19.96%
|
7.31%
|
-6.74%
|
5.45%
|
11.93%
|
9.84%
|
Earnings before Tax (EBT)
1 |
14,780
|
7,972
|
-13,144
|
5,815
|
-6,308
|
6,086
|
15,081
|
12,865
|
Net income
1 |
13,967
|
7,426
|
-13,404
|
5,289
|
-6,329
|
6,075
|
14,517
|
12,416
|
Net margin
|
19.1%
|
9.91%
|
-20.64%
|
6.32%
|
-7.04%
|
5.63%
|
11.27%
|
9.36%
|
EPS
2 |
2.204
|
1.175
|
-2.110
|
0.8103
|
-0.9639
|
0.9104
|
2.176
|
1.838
|
Free Cash Flow
1 |
-
|
-
|
-
|
4,671
|
1,345
|
3,079
|
3,692
|
13,131
|
FCF margin
|
-
|
-
|
-
|
5.58%
|
1.5%
|
2.85%
|
2.87%
|
9.9%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
42.66%
|
-
|
28.04%
|
16.91%
|
76.08%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
88.32%
|
-
|
50.68%
|
25.43%
|
105.76%
|
Dividend per Share
2 |
0.8333
|
0.2000
|
-
|
0.2000
|
0.1000
|
0.2329
|
0.5629
|
0.3460
|
Announcement Date
|
2/24/20
|
2/19/21
|
2/23/22
|
2/20/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
18,385
|
-
|
16,954
|
24,325
|
27,847
|
-
|
-
|
23,500
|
25,214
|
27,250
|
27,250
|
27,250
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-3,528
|
-
|
450.6
|
4,413
|
5,123
|
-
|
-
|
-
|
-1,582
|
2,573
|
2,573
|
2,573
|
-
|
-
|
Operating Margin
|
-19.19%
|
-
|
2.66%
|
18.14%
|
18.4%
|
-
|
-
|
-
|
-6.28%
|
9.44%
|
9.44%
|
9.44%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
419.2
|
4,401
|
4,845
|
-
|
-
|
-
|
-
|
2,302
|
2,302
|
2,302
|
-
|
-
|
Net income
1 |
-
|
-3,763
|
239.8
|
4,209
|
4,603
|
-
|
-
|
-
|
-
|
2,292
|
2,292
|
2,292
|
-
|
-
|
Net margin
|
-
|
-
|
1.41%
|
17.3%
|
16.53%
|
-
|
-
|
-
|
-
|
8.41%
|
8.41%
|
8.41%
|
-
|
-
|
EPS
2 |
-0.5800
|
-0.5925
|
0.0400
|
0.6600
|
0.7053
|
-
|
-0.3596
|
0.0241
|
-0.2716
|
0.3445
|
0.3445
|
0.3445
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1049
|
-
|
-
|
Announcement Date
|
2/23/22
|
4/26/22
|
8/4/22
|
10/25/22
|
2/20/23
|
5/30/23
|
8/30/23
|
10/25/23
|
2/27/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,631
|
17,611
|
31,246
|
25,331
|
22,290
|
17,706
|
10,326
|
2,530
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.3137
x
|
1.493
x
|
-3.978
x
|
2.313
x
|
-16.57
x
|
1.612
x
|
0.4729
x
|
0.1466
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
4,671
|
1,345
|
3,079
|
3,692
|
13,131
|
ROE (net income / shareholders' equity)
|
35.7%
|
16.7%
|
-34.2%
|
14.6%
|
-17.5%
|
14.2%
|
29.2%
|
17.6%
|
ROA (Net income/ Total Assets)
|
23.4%
|
10.2%
|
-15.1%
|
5.43%
|
-6.63%
|
6.08%
|
12.5%
|
13.7%
|
Assets
1 |
59,765
|
73,102
|
88,644
|
97,436
|
95,503
|
99,922
|
115,726
|
90,891
|
Book Value Per Share
2 |
7.080
|
7.180
|
4.960
|
5.940
|
4.850
|
5.720
|
7.850
|
8.400
|
Cash Flow per Share
2 |
2.870
|
1.330
|
0.1200
|
1.690
|
1.140
|
1.400
|
3.020
|
2.470
|
Capex
1 |
8,944
|
20,416
|
9,664
|
6,404
|
6,249
|
6,932
|
6,449
|
5,993
|
Capex / Sales
|
12.23%
|
27.25%
|
14.88%
|
7.65%
|
6.95%
|
6.43%
|
5.01%
|
4.52%
|
Announcement Date
|
2/24/20
|
2/19/21
|
2/23/22
|
2/20/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
20.35
CNY Average target price
23.22
CNY Spread / Average Target +14.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.45% | 18.75B | | +14.01% | 35.27B | | +7.84% | 3.71B | | +32.80% | 2.94B | | -12.73% | 1.59B | | -11.61% | 813M | | -5.92% | 811M | | -38.57% | 686M | | 0.00% | 75.31M | | -3.86% | 74.5M |
Hog & Pig Farming
|