Financials Hunan Xiangjia Animal Husbandry Co.,Ltd

Equities

002982

CNE100003SQ7

Food Processing

End-of-day quote Shenzhen S.E. 03:30:00 30/04/2024 am IST 5-day change 1st Jan Change
16.53 CNY -.--% Intraday chart for Hunan Xiangjia Animal Husbandry Co.,Ltd +4.55% -22.43%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,653 4,971 4,383 3,040 2,358 - -
Enterprise Value (EV) 1 6,653 4,971 4,383 3,040 2,358 2,358 2,358
P/E ratio 34.9 x 195 x 43 x -20.7 x 6.67 x 9.18 x 9.23 x
Yield 0.31% - - - - - -
Capitalization / Revenue 3.04 x 1.65 x - - 0.52 x 0.46 x 0.42 x
EV / Revenue 3.04 x 1.65 x - - 0.52 x 0.46 x 0.42 x
EV / EBITDA - - - - 7.04 x 5.36 x 4.46 x
EV / FCF - -89,31,654 x - - - - -
FCF Yield - -0% - - - - -
Price to Book 4.15 x 3.09 x - - 1.31 x 1.22 x 1.09 x
Nbr of stocks (in thousands) 1,42,632 1,42,632 1,42,632 1,42,635 1,42,635 - -
Reference price 2 46.64 34.85 30.73 21.31 16.53 16.53 16.53
Announcement Date 15/03/21 21/03/22 10/04/23 10/04/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,190 3,006 - - 4,537 5,098 5,642
EBITDA 1 - - - - 335 440 529
EBIT 1 181.4 32.24 - - 151 210 279
Operating Margin 8.29% 1.07% - - 3.33% 4.12% 4.95%
Earnings before Tax (EBT) 1 177.3 31.16 - - 156 209 280
Net income 1 174.4 25.68 - - 138 256.6 256
Net margin 7.97% 0.85% - - 3.04% 5.03% 4.54%
EPS 2 1.336 0.1786 0.7143 -1.030 2.480 1.800 1.790
Free Cash Flow - -556.5 - - - - -
FCF margin - -18.52% - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 0.1429 - - - - - -
Announcement Date 15/03/21 21/03/22 10/04/23 10/04/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2024 2025 2026
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - -557 - - -
ROE (net income / shareholders' equity) 13.3% 1.6% 11.5% 11.1% 11.8%
ROA (Net income/ Total Assets) 9.4% 0.98% 3% 3.7% 4.9%
Assets 1 1,856 2,623 4,600 6,936 5,224
Book Value Per Share 2 11.20 11.30 12.60 13.60 15.20
Cash Flow per Share 1.130 0.8000 - - -
Capex 1 421 670 610 410 210
Capex / Sales 19.21% 22.3% 13.45% 8.04% 3.72%
Announcement Date 15/03/21 21/03/22 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
16.53 CNY
Average target price
20 CNY
Spread / Average Target
+20.99%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002982 Stock
  4. Financials Hunan Xiangjia Animal Husbandry Co.,Ltd