Valuation Muyuan Foods Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2026-04-16			5-day change	1st Jan Change
46.44 ^CNY	+0.85%		+6.03%	-8.19%

Apr. 12	China's Victory Giant seeks $2.2 billion from Hong Kong listing amid Iran tensions	RE
Apr. 08	Muyuan Foods' Logs 33% Drop in March Pig Sales Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	280,799	266,774	223,339	208,379	271,532	262,100	-	-
Change	-	-4.99%	-16.28%	-6.7%	30.31%	-3.47%	-	-
Enterprise Value (EV) ¹	321,192	304,405	278,560	263,153	306,558	258,836	238,794	190,978
Change	-	-5.23%	-8.49%	-5.53%	16.49%	-15.57%	-7.74%	-20.02%
P/E ratio	41.7x	19.9x	-52.1x	11.9x	17.8x	22.6x	8.81x	8.11x
PBR	5.52x	3.77x	3.64x	2.92x	3.56x	3.01x	2.39x	2.01x
PEG	-	0.2x	0x	-0x	-1.4x	-0.8x	0x	0.94x
Capitalization / Revenue	3.56x	2.14x	2.01x	1.51x	1.88x	2.03x	1.75x	1.74x
EV / Revenue	4.07x	2.44x	2.51x	1.91x	2.13x	2.01x	1.6x	1.26x
EV / EBITDA	20.4x	11.7x	31.1x	7.67x	9.14x	9.8x	5.07x	4.04x
EV / EBIT	41.9x	20.5x	-74.6x	13.2x	18.1x	13.3x	6.28x	4.84x
EV / FCF	-16.4x	41.6x	-39.4x	10.4x	13.9x	20.2x	7.29x	6.24x
FCF Yield	-6.08%	2.4%	-2.54%	9.61%	7.19%	4.95%	13.7%	16%
Dividend per Share ²	0.248	0.736	-	0.572	0.427	1.315	2.468	3.877
Rate of return	0.46%	1.51%	-	1.49%	0.84%	2.83%	5.31%	8.35%
EPS ²	1.28	2.45	-0.79	3.24	2.84	2.056	5.273	5.729
Distribution rate	19.4%	30%	-	17.7%	15%	64%	46.8%	67.7%
Net sales ¹	78,890	124,826	110,861	137,947	144,145	128,994	149,530	150,987
EBITDA ¹	15,782	26,069	8,950	34,313	33,538	26,402	47,057	47,319
EBIT ¹	7,668	14,854	-3,732	20,011	16,894	19,427	38,022	39,436
Net income ¹	6,904	13,266	-4,263	17,881	15,487	14,064	27,339	32,832
Net Debt ¹	40,392	37,631	55,221	54,774	35,026	-3,264	-23,307	-71,122
Reference price ²	53.36	48.75	41.18	38.44	50.58	46.44	46.44	46.44
Nbr of stocks (in thousands)	5,262,359	5,472,284	5,423,480	5,420,894	5,368,359	5,703,408	-	-
Announcement Date	4/29/22	4/27/23	4/26/24	3/19/25	3/27/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MUYUAN FOODS CO., LTD.	22.59x	2.3x	11.25x	2.83%	38.42B
YUNNAN SHENNONG AGRICULTURAL INDUSTRY GROUP CO.,LTD.	30.86x	-	-	0.94%	2.34B
HUNAN NEW WELLFUL CO.,LTD.	191.67x	-	-	-.--%	1.05B
Average	81.71x	2.30x	11.25x	1.26%	13.94B
Weighted average by Cap.	27.31x	2.30x	11.25x	2.65%