Stock 002041 SHANDONGDENGHAI SEEDS CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials ShanDongDenghai Seeds Co.,Ltd

Equities

002041

CNE000001LQ7

Fishing & Farming

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
9.76 CNY +0.83% Intraday chart for ShanDongDenghai Seeds Co.,Ltd +4.95% -26.23%
Apr. 26 ShanDongDenghai Seeds Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 22 ShanDongDenghai Seeds Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,474 19,642 22,695 17,442 11,642 8,589 - -
Enterprise Value (EV) 1 8,474 19,642 22,695 16,304 10,333 7,970 7,532 7,460
P/E ratio 204 x 193 x 97.5 x 68.9 x 45.5 x 28.7 x 20.4 x 18.5 x
Yield 0.62% 0.16% 0.14% - 0.27% 0.87% 0.8% 0.92%
Capitalization / Revenue 10.3 x 21.8 x 20.6 x 13.2 x 7.5 x 5.27 x 4.38 x 4.04 x
EV / Revenue 10.3 x 21.8 x 20.6 x 12.3 x 6.66 x 4.89 x 3.84 x 3.51 x
EV / EBITDA 171 x 133 x 70.9 x 44.7 x 28.7 x 25 x 17.1 x 15.1 x
EV / FCF - - 73.9 x - 172 x 28.4 x 30.6 x 18.8 x
FCF Yield - - 1.35% - 0.58% 3.53% 3.27% 5.32%
Price to Book 2.98 x 6.8 x 7.35 x 5.26 x 3.26 x 2.25 x 2.04 x 1.89 x
Nbr of stocks (in thousands) 880,000 880,000 880,000 880,000 880,000 880,000 - -
Reference price 2 9.630 22.32 25.79 19.82 13.23 9.760 9.760 9.760
Announcement Date 2/28/20 3/4/21 3/15/22 4/24/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 823.2 900.7 1,101 1,326 1,552 1,630 1,961 2,124
EBITDA 1 49.61 147.4 320.1 364.9 360.3 319.3 441.1 493.4
EBIT 1 -27.69 73.34 254.1 298.9 298.2 339 465.6 525.2
Operating Margin -3.36% 8.14% 23.09% 22.55% 19.21% 20.81% 23.74% 24.73%
Earnings before Tax (EBT) 1 -29.89 69.03 239.6 292.9 301 339.6 473.4 525.9
Net income 1 41.58 102 232.8 253.2 255.8 306.7 417.3 466.2
Net margin 5.05% 11.32% 21.15% 19.1% 16.48% 18.82% 21.28% 21.95%
EPS 2 0.0473 0.1159 0.2645 0.2878 0.2907 0.3400 0.4775 0.5267
Free Cash Flow 1 - - 307 - 60.23 281 246 397
FCF margin - - 27.89% - 3.88% 17.24% 12.54% 18.69%
FCF Conversion (EBITDA) - - 95.9% - 16.72% 88% 55.77% 80.46%
FCF Conversion (Net income) - - 131.87% - 23.55% 91.61% 58.96% 85.16%
Dividend per Share 2 0.0600 0.0350 0.0360 - 0.0360 0.0850 0.0780 0.0900
Announcement Date 2/28/20 3/4/21 3/15/22 4/24/23 4/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1 2022 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 439.7 886.1 363.9 1,155 400.7 1,197
EBITDA - - - - - -
EBIT 114.1 184.9 - - - -
Operating Margin 25.95% 20.86% - - - -
Earnings before Tax (EBT) - - - - - -
Net income - - - - - -
Net margin - - - - - -
EPS - - - - - -
Dividend per Share - - - - - -
Announcement Date 8/28/22 4/24/23 - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - 1,138 1,310 619 1,057 1,128
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 307 - 60.2 281 246 397
ROE (net income / shareholders' equity) 1.48% 3.56% 7.79% 7.92% 7.43% 7.85% 9.76% 9.92%
ROA (Net income/ Total Assets) 1.12% 2.72% - - - 6.47% 7.3% 8.7%
Assets 1 3,723 3,752 - - - 4,743 5,716 5,358
Book Value Per Share 2 3.230 3.280 3.510 3.770 4.060 4.350 4.790 5.150
Cash Flow per Share 2 0.2300 0.4200 0.4200 0.0400 0.2000 0.4100 0.5500 0.6000
Capex 1 46.8 29.7 58.5 70.4 119 104 97.4 132
Capex / Sales 5.69% 3.29% 5.31% 5.31% 7.65% 6.4% 4.97% 6.23%
Announcement Date 2/28/20 3/4/21 3/15/22 4/24/23 4/22/24 - - -
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

Ratings for ShanDongDenghai Seeds Co.,Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
9.76 CNY
Average target price
13.11 CNY
Spread / Average Target
+34.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Grain (Crop) Production

1st Jan change Capi.
SHANDONGDENGHAI SEEDS CO.,LTD Stock ShanDongDenghai Seeds Co.,Ltd
-26.23% 1.19B
YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Stock Yuan Long Ping High-Tech Agriculture Co., Ltd.
-12.34% 2.25B
JIANGSU PROVINCIAL AGRICULTURAL RECLAMATION AND DEVELOPMENT CO.,LTD. Stock Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.
+3.22% 2.01B
WINALL HI-TECH SEED CO., LTD. Stock Winall Hi-tech Seed Co., Ltd.
-10.50% 980M
GDH SUPERTIME GROUP COMPANY LIMITED Stock GDH Supertime Group Company Limited
-9.70% 754M
CRESUD SOCIEDAD ANÓNIMA, COMERCIAL, INMOBILIARIA, FINANCIERA Y AGROPECUARIA Stock Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
+8.44% 671M
PT SAWIT SUMBERMAS SARANA TBK. Stock PT Sawit Sumbermas Sarana Tbk.
-3.83% 590M
BRASILAGRO - COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS Stock BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
-5.28% 492M
BOA SAFRA SEMENTES S.A. Stock Boa Safra Sementes S.A.
+12.88% 484M
ORIGIN ENTERPRISES PLC Stock Origin Enterprises plc
-4.07% 380M
Grain (Crop) Production
  1. Stock Market
  2. Equities
  3. 002041 Stock
  4. Financials ShanDongDenghai Seeds Co.,Ltd