End-of-day quote
Shenzhen S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
12.33
CNY
|
-0.24%
|
|
-0.56%
|
-12.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,373
|
25,634
|
30,098
|
21,164
|
18,569
|
16,238
|
-
|
-
|
Enterprise Value (EV)
1 |
24,305
|
29,844
|
33,533
|
23,774
|
25,824
|
18,715
|
18,406
|
22,168
|
P/E ratio
|
-64
x
|
220
x
|
465
x
|
-24
x
|
94
x
|
29.4
x
|
22.1
x
|
17.9
x
|
Yield
|
-
|
-
|
-
|
-
|
0.35%
|
1.09%
|
1.15%
|
1.67%
|
Capitalization / Revenue
|
6.19
x
|
7.79
x
|
8.59
x
|
5.74
x
|
2.01
x
|
2.05
x
|
1.76
x
|
1
x
|
EV / Revenue
|
7.77
x
|
9.07
x
|
9.57
x
|
6.44
x
|
2.8
x
|
2.36
x
|
2
x
|
1.37
x
|
EV / EBITDA
|
204
x
|
53.5
x
|
64.9
x
|
-69.1
x
|
27.1
x
|
10.8
x
|
8.79
x
|
7.95
x
|
EV / FCF
|
-
|
-
|
35.9
x
|
30.7
x
|
-35.5
x
|
31.6
x
|
20.7
x
|
-
|
FCF Yield
|
-
|
-
|
2.79%
|
3.26%
|
-2.82%
|
3.16%
|
4.84%
|
-
|
Price to Book
|
3.14
x
|
4.74
x
|
5.56
x
|
4.2
x
|
3.31
x
|
2.68
x
|
2.48
x
|
2.33
x
|
Nbr of stocks (in thousands)
|
13,16,970
|
12,93,969
|
12,93,969
|
13,16,970
|
13,16,970
|
13,16,970
|
-
|
-
|
Reference price
2 |
14.71
|
19.81
|
23.26
|
16.07
|
14.10
|
12.33
|
12.33
|
12.33
|
Announcement Date
|
14/04/20
|
14/04/21
|
25/04/22
|
28/04/23
|
28/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,130
|
3,291
|
3,503
|
3,689
|
9,223
|
7,927
|
9,203
|
16,161
|
EBITDA
1 |
118.9
|
558.2
|
516.7
|
-343.8
|
952.9
|
1,733
|
2,094
|
2,788
|
EBIT
1 |
-152.4
|
273.3
|
215.8
|
-732.8
|
362.6
|
780.6
|
1,066
|
2,107
|
Operating Margin
|
-4.87%
|
8.31%
|
6.16%
|
-19.86%
|
3.93%
|
9.85%
|
11.58%
|
13.04%
|
Earnings before Tax (EBT)
1 |
-172.5
|
250.1
|
190.9
|
-752.8
|
361.5
|
900.1
|
1,031
|
1,781
|
Net income
1 |
-298.3
|
115.9
|
62.45
|
-876.5
|
200.1
|
551.6
|
734.7
|
906.3
|
Net margin
|
-9.53%
|
3.52%
|
1.78%
|
-23.76%
|
2.17%
|
6.96%
|
7.98%
|
5.61%
|
EPS
2 |
-0.2300
|
0.0900
|
0.0500
|
-0.6700
|
0.1500
|
0.4198
|
0.5578
|
0.6882
|
Free Cash Flow
1 |
-
|
-
|
935.2
|
774.8
|
-727.8
|
592
|
891
|
-
|
FCF margin
|
-
|
-
|
26.69%
|
21%
|
-7.89%
|
7.47%
|
9.68%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
181.01%
|
-
|
-
|
34.15%
|
42.54%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
1,497.63%
|
-
|
-
|
107.32%
|
121.27%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.0500
|
0.1339
|
0.1418
|
0.2065
|
Announcement Date
|
14/04/20
|
14/04/21
|
25/04/22
|
28/04/23
|
28/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
292.8
|
2,676
|
-
|
85.63
|
2,405
|
-
|
721.1
|
262.1
|
7,176
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-261.6
|
481.1
|
-
|
-408.2
|
-93.63
|
-
|
-
|
-406
|
815.3
|
-
|
-
|
-
|
-
|
Operating Margin
|
-89.37%
|
17.98%
|
-
|
-476.65%
|
-3.89%
|
-
|
-
|
-154.88%
|
11.36%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-261.5
|
457.8
|
-
|
-419.2
|
-99.96
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-241.2
|
360.7
|
-
|
-412.6
|
-166.1
|
-
|
-315.3
|
-398.3
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-82.37%
|
13.48%
|
-
|
-481.79%
|
-6.9%
|
-
|
-43.72%
|
-151.95%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-0.1900
|
0.2800
|
-
|
-0.3200
|
-0.1200
|
-
|
-0.2400
|
-0.3000
|
0.5600
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1061
|
Announcement Date
|
29/10/21
|
25/04/22
|
28/07/22
|
27/10/22
|
28/04/23
|
30/05/23
|
30/08/23
|
27/10/23
|
28/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
4,932
|
4,211
|
3,435
|
2,610
|
7,255
|
2,515
|
2,142
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
41.48
x
|
7.543
x
|
6.648
x
|
-7.592
x
|
7.614
x
|
1.496
x
|
1.042
x
|
Free Cash Flow
1 |
-
|
-
|
935
|
775
|
-728
|
592
|
891
|
ROE (net income / shareholders' equity)
|
-4.62%
|
2.01%
|
1.13%
|
-17.2%
|
3.21%
|
11%
|
11.5%
|
ROA (Net income/ Total Assets)
|
-1.93%
|
0.79%
|
0.45%
|
-6.13%
|
-
|
2.3%
|
4.03%
|
Assets
1 |
15,430
|
14,616
|
13,927
|
14,304
|
-
|
28,348
|
18,331
|
Book Value Per Share
2 |
4.690
|
4.180
|
4.180
|
3.820
|
4.260
|
4.700
|
4.920
|
Cash Flow per Share
2 |
0.0700
|
1.040
|
1.040
|
0.7900
|
0.5500
|
1.790
|
1.670
|
Capex
1 |
332
|
293
|
434
|
260
|
1,447
|
269
|
579
|
Capex / Sales
|
10.61%
|
8.92%
|
12.39%
|
7.06%
|
15.69%
|
3.75%
|
6.97%
|
Announcement Date
|
14/04/20
|
14/04/21
|
25/04/22
|
28/04/23
|
28/04/24
|
-
|
-
|
Last Close Price
12.33
CNY Average target price
17.98
CNY Spread / Average Target +45.78% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.55% | 2.25B | | +0.49% | 2.01B | | -25.93% | 1.19B | | -8.35% | 980M | | -7.55% | 754M | | +8.44% | 671M | | +5.74% | 590M | | -2.55% | 492M | | -8.83% | 383M | | -3.05% | 380M |
Grain (Crop) Production
|