Financials Stanley Agriculture Group Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 03:30:00 10/05/2024 am IST			5-day change	1st Jan Change
7.08 ^CNY	+0.14%		+2.76%	+10.97%

18/04	Stanley Agriculture Group Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
01/04	Tranche Update on Stanley Agriculture Group Co.,Ltd.'s Equity Buyback Plan announced on January 27, 2024.	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,523	6,641	6,883	7,011	7,381	8,191	-	-
Enterprise Value (EV) ¹	3,891	6,641	6,883	7,011	7,381	8,191	8,191	8,191
P/E ratio	43.4 x	23 x	16.1 x	15.9 x	10.5 x	10.4 x	9.19 x	7.87 x
Yield	0.51%	1.22%	-	-	-	-	-	-
Capitalization / Revenue	0.78 x	1.07 x	-	-	0.74 x	0.71 x	0.62 x	0.54 x
EV / Revenue	0.78 x	1.07 x	-	-	0.74 x	0.71 x	0.62 x	0.54 x
EV / EBITDA	14 x	-	-	-	7.06 x	6.94 x	6.14 x	5.44 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.03 x	1.43 x	-	-	1.21 x	1.18 x	1.05 x	0.92 x
Nbr of stocks (in thousands)	11,56,884	11,56,884	11,56,884	11,56,884	11,56,884	11,56,884	-	-
Reference price ²	3.910	5.740	5.950	6.060	6.380	7.080	7.080	7.080
Announcement Date	28/02/20	12/04/21	19/04/22	19/04/23	18/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	5,776	6,183	-	-	9,991	11,488	13,220	15,224
EBITDA ¹	324.1	-	-	-	1,046	1,181	1,335	1,505
EBIT ¹	117.4	327.1	-	-	817.2	919	1,043	1,217
Operating Margin	2.03%	5.29%	-	-	8.18%	8%	7.89%	7.99%
Earnings before Tax (EBT) ¹	118.8	307.4	-	-	823.5	925	1,049	1,224
Net income ¹	107.5	287.7	425.2	440.9	700.7	787	893	1,041
Net margin	1.86%	4.65%	-	-	7.01%	6.85%	6.75%	6.84%
EPS ²	0.0900	0.2500	0.3700	0.3800	0.6100	0.6800	0.7700	0.9000
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share	0.0200	0.0700	-	-	-	-	-	-
Announcement Date	28/02/20	12/04/21	19/04/22	19/04/23	18/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	632	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	2.5%	6.38%	-	-	12.2%	11.4%	11.4%	11.8%
ROA (Net income/ Total Assets)	-	4.13%	-	-	-	5.8%	5.9%	6.1%
Assets ¹	-	6,974	-	-	-	13,569	15,136	17,066
Book Value Per Share ²	3.790	4.030	-	-	5.290	5.980	6.750	7.660
Cash Flow per Share ²	-	1.310	-	-	1.020	0.5500	1.400	1.530
Capex ¹	-	35.9	-	-	2,145	794	465	466
Capex / Sales	-	0.58%	-	-	21.47%	6.91%	3.52%	3.06%
Announcement Date	28/02/20	12/04/21	19/04/22	19/04/23	18/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

7.08 CNY

Average target price

8.45 CNY

Spread / Average Target

+19.35%

	1st Jan change	Capi.
STANLEY AGRICULTURE GROUP CO.,LTD.	+10.97%	1.13B
SABIC AGRI-NUTRIENTS COMPANY	-18.81%	14.19B
CF INDUSTRIES HOLDINGS, INC.	-6.98%	13.52B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	+13.73%	13.48B
THE MOSAIC COMPANY	-17.63%	9.46B
YARA INTERNATIONAL ASA	-13.34%	7.53B
ACRON	-.--%	7.28B
FERTIGLOBE PLC	-8.42%	6.17B
COROMANDEL INTERNATIONAL LIMITED	-3.93%	4.16B
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	-24.50%	2.52B