JIAHE FOODS INDUSTRY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.69 CNY | -1.51% |
|
-2.28% | -12.58% |
Valuation
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,612 | 6,264 | 5,476 | - | - |
| Enterprise Value (EV) 1 | 8,612 | 6,264 | 5,476 | 5,476 | 5,476 |
| P/E ratio | 55.2 x | 24.5 x | 22.3 x | 16.8 x | 17.7 x |
| Yield | 0.56% | 1.79% | 1.86% | 2.12% | 2.37% |
| Capitalization / Revenue | 3.59 x | 2.2 x | 1.8 x | 1.51 x | 1.45 x |
| EV / Revenue | 3.59 x | 2.2 x | 1.8 x | 1.51 x | 1.45 x |
| EV / EBITDA | 32.9 x | 14.7 x | 14.2 x | 12.8 x | 11.7 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 4.41 x | 2.79 x | 2.26 x | 1.99 x | 1.88 x |
| Nbr of stocks (in thousands) | 400,010 | 400,010 | 400,010 | - | - |
| Reference price 2 | 21.53 | 15.66 | 13.69 | 13.69 | 13.69 |
| Announcement Date | 4/28/22 | 4/18/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,399 | 2,841 | 3,050 | 3,623 | 3,776 |
| EBITDA 1 | - | 262 | 426.1 | 387 | 426.5 | 469.5 |
| EBIT 1 | - | 195.2 | 339.7 | 325.5 | 430.3 | 408.5 |
| Operating Margin | - | 8.13% | 11.95% | 10.67% | 11.88% | 10.82% |
| Earnings before Tax (EBT) 1 | - | 194.3 | 344.6 | 327.5 | 430.3 | 410.5 |
| Net income 1 | 215.9 | 150.7 | 257.8 | 247 | 325 | 310 |
| Net margin | - | 6.28% | 9.07% | 8.1% | 8.97% | 8.21% |
| EPS 2 | 0.6000 | 0.3900 | 0.6400 | 0.6150 | 0.8133 | 0.7750 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.1200 | 0.2800 | 0.2550 | 0.2900 | 0.3250 |
| Announcement Date | 4/28/21 | 4/28/22 | 4/18/24 | - | - | - |
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) | - | 8.63% | 12.1% | 10.1% | 11.8% | 10.7% |
| ROA (Net income/ Total Assets) | - | 8.14% | - | 7.84% | 8.45% | 8.78% |
| Assets 1 | - | 1,853 | - | 3,153 | 3,848 | 3,533 |
| Book Value Per Share 2 | - | 4.890 | 5.610 | 6.070 | 6.870 | 7.270 |
| Cash Flow per Share 2 | - | 0.2500 | 0.7400 | 0.6600 | 0.8900 | 0.8200 |
| Capex 1 | - | 222 | 86 | 112 | 110 | 110 |
| Capex / Sales | - | 9.24% | 3.03% | 3.66% | 3.04% | 2.9% |
| Announcement Date | 4/28/21 | 4/28/22 | 4/18/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
13.69
CNY
Average target price
16.25
CNY
Spread / Average Target
+18.70%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.58% | 770M | |
| -2.14% | 277B | |
| -0.73% | 95.68B | |
| -2.46% | 43.53B | |
| +2.01% | 41.59B | |
| +11.66% | 41.54B | |
| +9.66% | 39.42B | |
| -14.71% | 29.71B | |
| -7.23% | 28.5B | |
| +15.67% | 25.64B |
- Stock Market
- Equities
- 605300 Stock
- Financials Jiahe Foods Industry Co., Ltd.