Financials Shenzhen Kingkey Smart Agriculture Times Co.,Ltd

Equities

000048

CNE000000HD5

Fishing & Farming

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
16.74 CNY +2.14% Intraday chart for Shenzhen Kingkey Smart Agriculture Times Co.,Ltd +1.09% -8.52%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,217 9,057 9,340 9,709 8,882 - -
Enterprise Value (EV) 1 9,217 9,057 9,340 9,709 8,882 8,882 8,882
P/E ratio 10.6 x 23.3 x 12.1 x 5.49 x 16.9 x 8.67 x 10.1 x
Yield - - 5.6% - 20.8% 16.8% -
Capitalization / Revenue - - 1.56 x 0.78 x 1.14 x 0.92 x 1.09 x
EV / Revenue - - 1.56 x 0.78 x 1.14 x 0.92 x 1.09 x
EV / EBITDA - - - - - - -
EV / FCF - - -10.3 x -7.05 x -30.4 x 6.14 x -
FCF Yield - - -9.66% -14.2% -3.29% 16.3% -
Price to Book - - 3.56 x 2.52 x 2.03 x 2.49 x 1.5 x
Nbr of stocks (in thousands) 523,239 523,239 523,239 530,569 530,569 - -
Reference price 2 17.62 17.31 17.85 18.30 16.74 16.74 16.74
Announcement Date 3/25/21 3/15/22 3/12/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 5,996 12,417 7,821 9,636 8,137
EBITDA - - - - - - -
EBIT 1 - - 1,047 2,509 719 1,272 976
Operating Margin - - 17.47% 20.21% 9.19% 13.2% 11.99%
Earnings before Tax (EBT) 1 - - 993.4 2,485 689 1,235 943
Net income 1 866.6 389.3 773.1 1,746 523 1,014 874
Net margin - - 12.89% 14.06% 6.69% 10.52% 10.74%
EPS 2 1.656 0.7441 1.478 3.331 0.9900 1.930 1.650
Free Cash Flow 1 - - -902.6 -1,377 -292 1,447 -
FCF margin - - -15.06% -11.09% -3.73% 15.02% -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - 142.77% -
Dividend per Share 2 - - 1.000 - 3.490 2.810 -
Announcement Date 3/25/21 3/15/22 3/12/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 -141.8
Net margin -
EPS 2 -0.2709
Dividend per Share -
Announcement Date 4/26/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - -903 -1,377 -292 1,447 -
ROE (net income / shareholders' equity) - - 31.4% 55.5% 12% 39.8% 14.7%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - - 5.010 7.260 8.250 6.720 11.20
Cash Flow per Share 2 - - - -0.7800 0.9300 3.600 3.260
Capex 1 - - 1,924 962 1,928 2,006 -
Capex / Sales - - 32.09% 7.75% 24.65% 20.82% -
Announcement Date 3/25/21 3/15/22 3/12/23 3/19/24 - - -
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

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
16.74
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 000048 Stock
  4. Financials Shenzhen Kingkey Smart Agriculture Times Co.,Ltd