ZHONGJING FOOD CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31.06 CNY | -0.22% |
|
-3.00% | +9.88% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,853 | 5,420 | 4,127 | 4,535 | - | - |
| Enterprise Value (EV) 1 | 7,853 | 5,420 | 4,127 | 4,535 | 4,535 | 4,535 |
| P/E ratio | 47.3 x | 45.5 x | 23.2 x | 21.9 x | 19.4 x | 16.9 x |
| Yield | - | 0.92% | - | - | - | - |
| Capitalization / Revenue | 10.8 x | 6.72 x | - | 4.02 x | 3.6 x | 3.28 x |
| EV / Revenue | 10.8 x | 6.72 x | - | 4.02 x | 3.6 x | 3.28 x |
| EV / EBITDA | 45.9 x | - | - | 15.4 x | 13.5 x | 11.9 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 5.37 x | 3.54 x | - | 2.41 x | 2.14 x | 1.9 x |
| Nbr of stocks (in thousands) | 1,46,000 | 1,46,000 | 1,46,000 | 1,46,000 | - | - |
| Reference price 2 | 53.79 | 37.12 | 28.27 | 31.06 | 31.06 | 31.06 |
| Announcement Date | 26/01/21 | 11/04/22 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 726.7 | 806.2 | - | 1,129 | 1,261 | 1,384 |
| EBITDA 1 | 171.2 | - | - | 295 | 335 | 381 |
| EBIT 1 | 145.2 | 132.9 | - | 237 | 270 | 308 |
| Operating Margin | 19.98% | 16.49% | - | 20.99% | 21.41% | 22.25% |
| Earnings before Tax (EBT) 1 | 147.5 | 134.9 | - | 237 | 270 | 308 |
| Net income 1 | 128 | 118.6 | 177.7 | 207 | 234 | 268 |
| Net margin | 17.61% | 14.71% | - | 18.33% | 18.56% | 19.36% |
| EPS 2 | 1.137 | 0.8151 | 1.219 | 1.418 | 1.603 | 1.836 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.3425 | - | - | - | - |
| Announcement Date | 26/01/21 | 11/04/22 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 22.4% | 7.93% | - | - | 11.1% | 11.2% |
| ROA (Net income/ Total Assets) | - | 7.25% | - | 9.7% | 9.8% | 10% |
| Assets 1 | - | 1,636 | - | 2,134 | 2,388 | 2,680 |
| Book Value Per Share 2 | 10.00 | 10.50 | - | 12.90 | 14.50 | 16.30 |
| Cash Flow per Share 2 | 0.7400 | 0.8200 | - | 1.300 | 1.950 | 2.010 |
| Capex 1 | - | 236 | - | 222 | 254 | 238 |
| Capex / Sales | - | 29.23% | - | 19.66% | 20.14% | 17.2% |
| Announcement Date | 26/01/21 | 11/04/22 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
31.06
CNY
Average target price
42.53
CNY
Spread / Average Target
+36.94%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +9.88% | 63Cr | |
| +0.13% | 2.92TCr | |
| +23.12% | 2.55TCr | |
| +4.67% | 1.11TCr | |
| +18.43% | 446.77Cr | |
| -8.30% | 383.14Cr | |
| +2.12% | 340.11Cr | |
| +0.07% | 298.62Cr | |
| +25.54% | 278.92Cr | |
| -9.05% | 248.99Cr |
- Stock Market
- Equities
- 300908 Stock
- Financials Zhongjing Food Co., Ltd.
