KUAIJISHAN SHAOXING RICE WINE CO., LTD. Financials Kuaijishan Shaoxing Rice Wine Co., Ltd.
Equities
601579
CNE100001SZ2
Distillers & Wineries
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.59 CNY | +0.17% |
|
-3.82% | +7.91% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,240 | 6,636 | 5,504 | 6,717 | 5,149 | 5,486 | - |
| Enterprise Value (EV) 1 | 4,240 | 6,636 | 5,504 | 6,717 | 5,149 | 5,486 | 5,486 |
| P/E ratio | - | 23.1 x | 19.5 x | 46.7 x | 30.7 x | 30.5 x | 28.3 x |
| Yield | - | 0.36% | 1.57% | 2.14% | - | 1.98% | 2.16% |
| Capitalization / Revenue | 3.62 x | 5.99 x | 4.4 x | 5.47 x | - | 3.58 x | 3.31 x |
| EV / Revenue | 3.62 x | 5.99 x | 4.4 x | 5.47 x | - | 3.58 x | 3.31 x |
| EV / EBITDA | 12 x | 12.8 x | 10.2 x | 19.9 x | - | 13.9 x | 12.9 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.35 x | 2.04 x | 1.57 x | 1.89 x | - | 1.49 x | 1.46 x |
| Nbr of stocks (in thousands) | 495,294 | 479,463 | 479,463 | 479,463 | 479,463 | 473,368 | - |
| Reference price 2 | 8.560 | 13.84 | 11.48 | 14.01 | 10.74 | 11.59 | 11.59 |
| Announcement Date | 4/16/20 | 4/15/21 | 4/18/22 | 3/29/23 | 3/29/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,171 | 1,108 | 1,250 | 1,227 | - | 1,534 | 1,656 |
| EBITDA 1 | 354.7 | 519 | 541.7 | 336.9 | - | 396 | 426 |
| EBIT 1 | 229.7 | 391.5 | 408 | 199.5 | - | 247 | 271 |
| Operating Margin | 19.62% | 35.33% | 32.63% | 16.26% | - | 16.1% | 16.36% |
| Earnings before Tax (EBT) 1 | - | 392.7 | 390.9 | 197.9 | - | 246 | 270 |
| Net income 1 | - | 289 | 283.7 | 144.8 | 166.6 | 181 | 199 |
| Net margin | - | 26.07% | 22.69% | 11.8% | - | 11.8% | 12.02% |
| EPS 2 | - | 0.6000 | 0.5900 | 0.3000 | 0.3500 | 0.3800 | 0.4100 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.0500 | 0.1800 | 0.3000 | - | 0.2300 | 0.2500 |
| Announcement Date | 4/16/20 | 4/15/21 | 4/18/22 | 3/29/23 | 3/29/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.21% | 8.94% | 8.11% | 3.96% | - | 4.9% | 5.3% |
| ROA (Net income/ Total Assets) | 3.71% | 6.43% | 6.85% | 3.21% | - | 3.9% | 4.2% |
| Assets 1 | - | 4,494 | 4,143 | 4,509 | - | 4,641 | 4,738 |
| Book Value Per Share 2 | 6.340 | 6.770 | 7.300 | 7.410 | - | 7.770 | 7.950 |
| Cash Flow per Share 2 | 0.5500 | 0.4900 | 0.5600 | 0.5400 | - | 0.5300 | 0.6200 |
| Capex 1 | 156 | 94.5 | 12.3 | 34.8 | - | 200 | 200 |
| Capex / Sales | 13.33% | 8.53% | 0.98% | 2.84% | - | 13.04% | 12.08% |
| Announcement Date | 4/16/20 | 4/15/21 | 4/18/22 | 3/29/23 | 3/29/24 | - | - |
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
HOLD
Number of Analysts
1
Last Close Price
11.59
CNY
Average target price
11.8
CNY
Spread / Average Target
+1.81%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +7.91% | 760M | |
| -1.94% | 78.99B | |
| -6.89% | 40.8B | |
| -15.11% | 23.05B | |
| -5.71% | 9.25B | |
| -19.13% | 5.15B | |
| -12.04% | 5B | |
| +3.80% | 2.78B | |
| +13.35% | 1.76B | |
| -19.15% | 1.75B |
- Stock Market
- Equities
- 601579 Stock
- Financials Kuaijishan Shaoxing Rice Wine Co., Ltd.
