NORSYN CROP TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.1 CNY | -5.56% |
|
-6.19% | -32.31% |
| Apr. 26 | Norsyn Crop Technology Co., Ltd. Proposes Final Dividend for 2023 | CI |
| Apr. 25 | Norsyn Crop Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Capitalization 1 | 2,264 | 2,083 |
| Enterprise Value (EV) 1 | 1,821 | 1,721 |
| P/E ratio | 20.2 x | 40.1 x |
| Yield | 0.88% | 0.38% |
| Capitalization / Revenue | 3.57 x | 3.44 x |
| EV / Revenue | 2.87 x | 2.84 x |
| EV / EBITDA | 18.9 x | 28.8 x |
| EV / FCF | -18,151,169 x | -24,296,898 x |
| FCF Yield | -0% | -0% |
| Price to Book | 2.49 x | 2.21 x |
| Nbr of stocks (in thousands) | 100,000 | 100,000 |
| Reference price 2 | 22.64 | 20.83 |
| Announcement Date | 4/27/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 406.2 | 469.8 | 479.6 | 544.3 | 633.9 | 605.7 |
| EBITDA 1 | 43.23 | 73.19 | 87.35 | 98.95 | 96.41 | 59.8 |
| EBIT 1 | 34.7 | 64.18 | 77.91 | 89.57 | 86.76 | 46.07 |
| Operating Margin | 8.54% | 13.66% | 16.24% | 16.46% | 13.69% | 7.61% |
| Earnings before Tax (EBT) 1 | 43.89 | 64.38 | 79.67 | 95.14 | 107.4 | 58.3 |
| Net income 1 | 36.46 | 55.19 | 68.13 | 82.51 | 93.74 | 52.31 |
| Net margin | 8.98% | 11.75% | 14.21% | 15.16% | 14.79% | 8.64% |
| EPS 2 | 0.4400 | 0.7400 | 0.9100 | 1.100 | 1.120 | 0.5200 |
| Free Cash Flow | - | 34.45 | 63.87 | -18.21 | -100.3 | -70.83 |
| FCF margin | - | 7.33% | 13.32% | -3.34% | -15.83% | -11.69% |
| FCF Conversion (EBITDA) | - | 47.07% | 73.11% | - | - | - |
| FCF Conversion (Net income) | - | 62.43% | 93.74% | - | - | - |
| Dividend per Share 2 | 0.0800 | 0.1080 | 0.2000 | - | 0.2000 | 0.0800 |
| Announcement Date | 6/28/21 | 6/28/21 | 6/28/21 | 7/10/22 | 4/27/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 65 | 113 | 192 | 158 | 443 | 362 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | 34.5 | 63.9 | -18.2 | -100 | -70.8 |
| ROE (net income / shareholders' equity) | - | 21.3% | 21.1% | 20% | 13.4% | 5.21% |
| ROA (Net income/ Total Assets) | - | 9.51% | 9.7% | 9.39% | 5.58% | 2.18% |
| Assets 1 | - | 580.4 | 702.1 | 879.1 | 1,679 | 2,403 |
| Book Value Per Share 2 | 2.820 | 3.810 | 4.660 | 5.840 | 9.090 | 9.410 |
| Cash Flow per Share 2 | 0.9600 | 1.640 | 2.630 | 2.440 | 5.360 | 4.930 |
| Capex 1 | 10.4 | 12.4 | 3.56 | 53.4 | 181 | 97.8 |
| Capex / Sales | 2.56% | 2.64% | 0.74% | 9.8% | 28.56% | 16.15% |
| Announcement Date | 6/28/21 | 6/28/21 | 6/28/21 | 7/10/22 | 4/27/23 | 4/25/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -32.31% | 193M | |
| -11.03% | 3.14B | |
| -34.14% | 1.77B | |
| -11.66% | 1.61B | |
| -15.13% | 1.44B | |
| -10.54% | 1.2B | |
| -7.26% | 1.05B | |
| -30.49% | 917M | |
| -16.32% | 864M | |
| +60.23% | 919M |
- Stock Market
- Equities
- 001231 Stock
- Financials Norsyn Crop Technology Co., Ltd.
