Stock 002311 GUANGDONG HAID GROUP CO., LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Guangdong Haid Group Co., Limited

Equities

002311

CNE100000HP8

Fishing & Farming

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
50 CNY +0.36% Intraday chart for Guangdong Haid Group Co., Limited +4.04% +11.33%
Apr. 23 Guangdong Haid Group's Q1 Profit More Than Doubles Despite Nearly Flat Operating Income MT
Apr. 22 Guangdong Haid Group Co., Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 56,893 108,809 121,763 102,543 74,719 82,849 - -
Enterprise Value (EV) 1 58,935 112,793 128,781 109,519 74,722 81,260 78,367 74,534
P/E ratio 34.3 x 40.9 x 76.4 x 34.5 x 27.1 x 20.6 x 14.8 x 14.4 x
Yield 0.97% 0.49% 0.2% 0.73% 1.11% 1.66% 1.92% 2.29%
Capitalization / Revenue 1.19 x 1.8 x 1.42 x 0.98 x 0.64 x 0.65 x 0.57 x 0.51 x
EV / Revenue 1.24 x 1.87 x 1.5 x 1.05 x 0.64 x 0.64 x 0.54 x 0.46 x
EV / EBITDA 21.4 x 26.6 x 35.2 x 19.9 x 13.8 x 10.9 x 7.74 x 7.64 x
EV / FCF - - -77.2 x 59.6 x 7.98 x 26.2 x 16.4 x 13.1 x
FCF Yield - - -1.29% 1.68% 12.5% 3.81% 6.09% 7.62%
Price to Book 6.25 x 7.79 x 8.42 x 5.75 x 3.8 x 3.62 x 3.01 x 2.66 x
Nbr of stocks (in thousands) 1,580,357 1,661,211 1,661,161 1,661,161 1,663,750 1,656,970 - -
Reference price 2 36.00 65.50 73.30 61.73 44.91 50.00 50.00 50.00
Announcement Date 2/13/20 1/15/21 2/25/22 4/14/23 3/2/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 47,613 60,324 85,999 104,715 116,117 127,769 145,688 161,140
EBITDA 1 2,760 4,244 3,657 5,512 5,413 7,434 10,125 9,751
EBIT 1 2,098 3,347 2,468 3,903 3,552 5,297 7,452 7,386
Operating Margin 4.41% 5.55% 2.87% 3.73% 3.06% 4.15% 5.12% 4.58%
Earnings before Tax (EBT) 1 2,094 3,284 2,462 3,823 3,518 5,163 7,371 7,187
Net income 1 1,649 2,523 1,596 2,954 2,741 4,047 5,619 5,770
Net margin 3.46% 4.18% 1.86% 2.82% 2.36% 3.17% 3.86% 3.58%
EPS 2 1.050 1.600 0.9600 1.790 1.660 2.433 3.379 3.469
Free Cash Flow 1 - - -1,667 1,838 9,361 3,097 4,774 5,676
FCF margin - - -1.94% 1.75% 8.06% 2.42% 3.28% 3.52%
FCF Conversion (EBITDA) - - - 33.34% 172.94% 41.66% 47.15% 58.21%
FCF Conversion (Net income) - - - 62.21% 341.48% 76.52% 84.96% 98.37%
Dividend per Share 2 0.3500 0.3200 0.1500 0.4500 0.5000 0.8279 0.9604 1.147
Announcement Date 2/13/20 1/15/21 2/25/22 4/14/23 3/2/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 26,372 32,629 25,760 23,358 29,378 34,190 29,191 23,172 36,677 36,677 36,677 - -
EBITDA 1 1,349 1,927 - - - - - - 1,893 1,893 1,893 - -
EBIT 1 1,038 1,454 1,039 - - 1,402 642.8 - 1,490 1,490 1,490 - -
Operating Margin 3.94% 4.46% 4.03% - - 4.1% 2.2% - 4.06% 4.06% 4.06% - -
Earnings before Tax (EBT) 1 1,022 1,440 1,001 - - - - - 1,508 1,508 1,508 - -
Net income 1 717.8 1,183 852.4 - - 1,151 489.7 - 1,125 1,125 1,125 - -
Net margin 2.72% 3.63% 3.31% - - 3.37% 1.68% - 3.07% 3.07% 3.07% - -
EPS 2 0.4300 0.7100 0.5300 - 0.4200 0.6900 0.3000 - 0.6082 0.7382 0.7382 - -
Dividend per Share 2 - - 0.4500 - - - - - - - 0.7696 - -
Announcement Date 8/29/22 10/20/22 4/14/23 4/24/23 8/28/23 10/19/23 3/2/24 4/22/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,042 3,983 7,018 6,975 2.64 - - -
Net Cash position 1 - - - - - 1,588 4,482 8,314
Leverage (Debt/EBITDA) 0.7397 x 0.9385 x 1.919 x 1.265 x 0.000488 x - - -
Free Cash Flow 1 - - -1,667 1,838 9,361 3,097 4,774 5,676
ROE (net income / shareholders' equity) 19.5% 23.9% 11.5% 18.5% 14.5% 18.1% 20.7% 18.6%
ROA (Net income/ Total Assets) 9.1% 10.7% 5.08% 7.39% - 8.35% 10.2% 9.51%
Assets 1 18,110 23,532 31,418 39,966 - 48,470 54,877 60,674
Book Value Per Share 2 5.760 8.410 8.710 10.70 11.80 13.80 16.60 18.80
Cash Flow per Share 2 2.050 0.2900 1.890 4.100 7.630 4.050 5.230 1.500
Capex 1 2,300 3,321 4,644 4,980 3,337 3,192 3,024 2,280
Capex / Sales 4.83% 5.51% 5.4% 4.76% 2.87% 2.5% 2.08% 1.42%
Announcement Date 2/13/20 1/15/21 2/25/22 4/14/23 3/2/24 - - -
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

Ratings for Guangdong Haid Group Co., Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
50 CNY
Average target price
60.38 CNY
Spread / Average Target
+20.76%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Animal Feed

1st Jan change Capi.
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.33% 11.43B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.75% 5.77B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-4.08% 4.87B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
-5.10% 4.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-23.66% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-5.06% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-24.53% 1.11B
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-18.46% 865M
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+24.67% 855M
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-23.66% 882M
Animal Feed
  1. Stock Market
  2. Equities
  3. 002311 Stock
  4. Financials Guangdong Haid Group Co., Limited