JIANGXI ZHENGBANG TECHNOLOGY CO.LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.78 CNY | +0.36% |
|
-0.71% | +3.73% |
| Apr. 09 | Zhengbang Technology's Pig Sales Revenue Drop 51% in February | MT |
| Mar. 12 | Zhengbang Technology's Pig Sales Revenue Drops 62% in February | MT |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,372 | 12,420 | 39,784 | 42,918 | 30,022 | 13,292 |
| Enterprise Value (EV) 1 | 18,316 | 19,706 | 47,629 | 50,773 | 54,157 | 36,739 |
| P/E ratio | 24.9 x | 66.4 x | 23.6 x | 7.59 x | -1.61 x | -0.99 x |
| Yield | 0.87% | 0.75% | 0.43% | 4.11% | - | - |
| Capitalization / Revenue | 0.65 x | 0.56 x | 1.62 x | 0.87 x | 0.63 x | 0.92 x |
| EV / Revenue | 0.89 x | 0.89 x | 1.94 x | 1.03 x | 1.14 x | 2.55 x |
| EV / EBITDA | 13.6 x | 13.8 x | 19.2 x | 5.49 x | -3.75 x | -6.3 x |
| EV / FCF | -5.6 x | -13.1 x | -25.9 x | -5.13 x | -11.1 x | -21.5 x |
| FCF Yield | -17.9% | -7.61% | -3.86% | -19.5% | -8.98% | -4.65% |
| Price to Book | 2.12 x | 1.94 x | 4.24 x | 2.27 x | 14.7 x | -1.5 x |
| Nbr of stocks (in thousands) | 2,333,655 | 2,339,062 | 2,455,821 | 2,518,683 | 3,107,835 | 3,142,429 |
| Reference price 2 | 5.730 | 5.310 | 16.20 | 17.04 | 9.660 | 4.230 |
| Announcement Date | 4/17/18 | 4/19/19 | 4/20/20 | 4/28/21 | 4/29/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 20,615 | 22,113 | 24,518 | 49,166 | 47,670 | 14,415 |
| EBITDA 1 | 1,352 | 1,427 | 2,481 | 9,255 | -14,442 | -5,835 |
| EBIT 1 | 755 | 580.4 | 1,553 | 7,148 | -17,082 | -7,734 |
| Operating Margin | 3.66% | 2.62% | 6.34% | 14.54% | -35.83% | -53.65% |
| Earnings before Tax (EBT) 1 | 588.5 | 203.2 | 1,704 | 5,991 | -19,079 | -14,338 |
| Net income 1 | 525.7 | 193.4 | 1,647 | 5,744 | -18,819 | -13,387 |
| Net margin | 2.55% | 0.87% | 6.72% | 11.68% | -39.48% | -92.87% |
| EPS 2 | 0.2300 | 0.0800 | 0.6857 | 2.244 | -6.006 | -4.283 |
| Free Cash Flow 1 | -3,271 | -1,500 | -1,839 | -9,897 | -4,861 | -1,708 |
| FCF margin | -15.87% | -6.79% | -7.5% | -20.13% | -10.2% | -11.85% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0500 | 0.0400 | 0.0700 | 0.7000 | - | - |
| Announcement Date | 4/17/18 | 4/19/19 | 4/20/20 | 4/28/21 | 4/29/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,944 | 7,285 | 7,845 | 7,855 | 24,135 | 23,447 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.658 x | 5.105 x | 3.162 x | 0.8487 x | -1.671 x | -4.019 x |
| Free Cash Flow 1 | -3,271 | -1,500 | -1,839 | -9,897 | -4,861 | -1,708 |
| ROE (net income / shareholders' equity) | 8.61% | 2.85% | 20.2% | 34.5% | -137% | 363% |
| ROA (Net income/ Total Assets) | 3.27% | 1.91% | 3.72% | 9.92% | -20.2% | -13.8% |
| Assets 1 | 16,086 | 10,117 | 44,245 | 57,915 | 93,269 | 96,975 |
| Book Value Per Share 2 | 2.710 | 2.740 | 3.820 | 7.520 | 0.6600 | -2.820 |
| Cash Flow per Share 2 | 0.6000 | 0.6700 | 1.200 | 4.220 | 1.660 | 0.2500 |
| Capex 1 | 4,128 | 3,155 | 5,711 | 10,349 | 6,492 | 1,324 |
| Capex / Sales | 20.02% | 14.27% | 23.29% | 21.05% | 13.62% | 9.18% |
| Announcement Date | 4/17/18 | 4/19/19 | 4/20/20 | 4/28/21 | 4/29/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +3.73% | 3.55B | |
| +7.92% | 33.26B | |
| -4.24% | 17.63B | |
| +17.41% | 2.59B | |
| -16.08% | 1.53B | |
| -27.55% | 806M | |
| -19.76% | 736M | |
| -17.94% | 705M | |
| -2.81% | 74.7M |
- Stock Market
- Equities
- 002157 Stock
- Financials Jiangxi Zhengbang Technology Co.Ltd.
