Financials Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.

Equities

601952

CNE100002XD7

Fishing & Farming

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
10.57 CNY +0.48% Intraday chart for Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd. -3.65% +3.22%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 9,632 19,375 16,412 16,316 14,565 - -
Enterprise Value (EV) 1 9,632 19,375 16,412 16,316 14,565 14,565 14,565
P/E ratio 16.3 x 28.7 x 22.5 x 19.7 x 16.3 x 14.6 x 12.6 x
Yield - - 2.02% 2.53% 3.12% 3.41% -
Capitalization / Revenue 1.21 x 2.25 x 1.54 x 1.28 x 1.09 x 1 x 0.92 x
EV / Revenue 1.21 x 2.25 x 1.54 x 1.28 x 1.09 x 1 x 0.92 x
EV / EBITDA - - - - 10.1 x 9.54 x 8.23 x
EV / FCF - - - 20,681,718 x - - -
FCF Yield - - - 0% - - -
Price to Book - 3.07 x 2.84 x 2.62 x 2.05 x 1.9 x 1.74 x
Nbr of stocks (in thousands) 1,378,000 1,378,000 1,378,000 1,378,000 1,378,000 - -
Reference price 2 6.990 14.06 11.91 11.84 10.57 10.57 10.57
Announcement Date 1/13/20 1/14/21 1/12/22 1/13/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 7,985 8,620 10,640 12,727 13,387 14,576 15,910
EBITDA 1 - - - - 1,446 1,526 1,770
EBIT 1 - 755.9 846 923.8 971 1,078 1,263
Operating Margin - 8.77% 7.95% 7.26% 7.25% 7.4% 7.94%
Earnings before Tax (EBT) 1 - 765.8 839.3 924.2 966.5 1,075 -
Net income 1 - 669.7 737 826.2 898.1 999.7 1,157
Net margin - 7.77% 6.93% 6.49% 6.71% 6.86% 7.27%
EPS 2 0.4300 0.4900 0.5300 0.6000 0.6500 0.7250 0.8400
Free Cash Flow - - - 788.9 - - -
FCF margin - - - 6.2% - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - 95.48% - - -
Dividend per Share 2 - - 0.2400 0.3000 0.3300 0.3600 -
Announcement Date 1/13/20 1/14/21 1/12/22 1/13/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - 789 - - -
ROE (net income / shareholders' equity) - 11% 13.3% 13.3% 12.8% 13.3% -
ROA (Net income/ Total Assets) - - 5.32% 5.95% 6.05% 6.45% 6.9%
Assets 1 - - 13,863 13,887 14,845 15,500 16,762
Book Value Per Share 2 - 4.570 4.200 4.520 5.160 5.570 6.060
Cash Flow per Share 2 - 0.5600 0.7400 0.8000 1.000 1.050 -
Capex 1 - - - 319 296 296 101
Capex / Sales - - - 2.51% 2.21% 2.03% 0.63%
Announcement Date 1/13/20 1/14/21 1/12/22 1/13/23 - - -
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
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.57 CNY
Average target price
12.25 CNY
Spread / Average Target
+15.89%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 601952 Stock
  4. Financials Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.