Financials XIANGPIAOPIAO Food Co.,Ltd

Stocks

End-of-day quote Shanghai S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
13.13 ^CNY	+1.70%		-2.09%	-2.23%

29/04	XIANGPIAOPIAO Food Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2025	CI
29/04	XIANGPIAOPIAO Food Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	-	3,128	3,625	3,287	-	3,218	3,482	3,752
Change	-	-	15.9%	-9.32%	-	-	8.17%	7.78%
EBITDA ¹	-	466	523	430.7	-	435.5	518.6	605.9
Change	-	-	12.24%	-17.66%	-	-	19.09%	16.82%
EBIT ¹	-	284.8	343.3	310	-	320.7	373.8	437.5
Change	-	-	20.52%	-9.69%	-	-	16.55%	17.06%
Interest Paid ¹	-	-	63.62	-	-	-13.32	-13.72	-14.1
Earnings before Tax (EBT) ¹	-	282.6	341.3	307.3	-	282.3	344.6	408.4
Change	-	-	20.81%	-9.97%	-	-	22.08%	18.5%
Net income ¹	222.5	213.9	280.3	253.2	95.24	203.6	250	294.5
Change	-	-3.89%	31.04%	-9.67%	-62.38%	113.8%	22.77%	17.8%
Announcement Date	29/04/22	05/02/23	17/04/24	25/04/25	29/04/26	-	-	-

¹CNY in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	29/04/22	05/02/23	17/04/24	25/04/25	29/04/26	-	-	-

Estimates

Fiscal Period: December	2023	2024	2026	2027	2028
CAPEX ¹	65.14	55.44	176.2	204.9	122.2
Change	-	-14.89%	-	16.33%	-40.35%
Free Cash Flow (FCF) ¹	-	-	-	-	-
Change	-	-	-	-	-
Announcement Date	17/04/24	25/04/25	-	-	-

¹CNY in Million

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	14.9%	14.43%	13.1%	-	13.53%	14.9%	16.15%
EBIT Margin (%)	-	9.11%	9.47%	9.43%	-	9.96%	10.74%	11.66%
EBT Margin (%)	-	9.03%	9.42%	9.35%	-	8.77%	9.9%	10.88%
Net margin (%)	-	6.84%	7.73%	7.7%	-	6.33%	7.18%	7.85%
FCF margin (%)	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-
Profitability
ROA	-	-	5.45%	5.01%	-	-	-	-
ROE	-	7.01%	8.67%	7.41%	-	5.54%	6.46%	7.14%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	1.8%	1.69%	-	5.47%	5.89%	3.26%
CAPEX / EBITDA (%)	-	-	12.45%	12.87%	-	40.45%	39.51%	20.18%
CAPEX / FCF (%)	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	1.913	0.9335	0.6428	-	1.015	1.365	1.38
Change	-	-	-51.2%	-31.14%	-	-	34.48%	1.1%
Dividend per Share ¹	-	-	0.35	0.25	-	-	-	-
Change	-	-	-	-28.57%	-	-	-	-
Book Value Per Share ¹	-	7.6	8.154	8.476	-	8.94	9.54	10.26
Change	-	-	7.29%	3.95%	-	-	6.71%	7.55%
EPS ¹	0.53	0.52	0.68	0.62	0.23	0.49	0.605	0.715
Change	-	-1.89%	30.77%	-8.82%	-62.9%	113.04%	23.47%	18.18%
Nbr of stocks (in thousands)	3,95,774	4,10,746	4,10,746	4,10,746	4,12,874	4,12,874	4,12,874	4,12,874
Announcement Date	29/04/22	05/02/23	17/04/24	25/04/25	29/04/26	-	-	-