ZHENGZHOU QIANWEIYANGCHU FOOD CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.19 CNY | +0.89% |
|
+1.50% | -33.36% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 4,954 | 5,682 | 4,576 | 3,493 | - |
| Enterprise Value (EV) 1 | 4,954 | 5,474 | 4,487 | 3,203 | 2,994 |
| P/E ratio | 46.6 x | 55.6 x | 33.9 x | 15.7 x | 12.3 x |
| Yield | 0.26% | 0.26% | 0.36% | 1.09% | 1.4% |
| Capitalization / Revenue | 3.89 x | 3.82 x | 2.41 x | 1.48 x | 1.23 x |
| EV / Revenue | 3.89 x | 3.68 x | 2.36 x | 1.35 x | 1.05 x |
| EV / EBITDA | 32.4 x | 31.3 x | 19.7 x | 9.86 x | 7.58 x |
| EV / FCF | -58.4 x | -540 x | -98.7 x | 47.1 x | 13.6 x |
| FCF Yield | -1.71% | -0.19% | -1.01% | 2.12% | 7.35% |
| Price to Book | 5.29 x | 5.35 x | 3.77 x | 2.19 x | 1.89 x |
| Nbr of stocks (in thousands) | 85,104 | 86,673 | 86,642 | 99,266 | - |
| Reference price 2 | 58.21 | 65.56 | 52.81 | 35.19 | 35.19 |
| Announcement Date | 4/28/22 | 4/18/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 1,274 | 1,489 | 1,901 | 2,364 | 2,844 |
| EBITDA 1 | 153.1 | 174.8 | 227.4 | 325 | 395.3 |
| EBIT 1 | 111.5 | 123.3 | 161.1 | 241.4 | 307.2 |
| Operating Margin | 8.76% | 8.29% | 8.47% | 10.21% | 10.8% |
| Earnings before Tax (EBT) 1 | 113.3 | 129.3 | 174.1 | 250.9 | 319.3 |
| Net income 1 | 88.46 | 101.9 | 134.3 | 196.5 | 252.2 |
| Net margin | 6.94% | 6.85% | 7.06% | 8.31% | 8.87% |
| EPS 2 | 1.250 | 1.180 | 1.560 | 2.245 | 2.854 |
| Free Cash Flow 1 | -84.85 | -10.13 | -45.44 | 68 | 220 |
| FCF margin | -6.66% | -0.68% | -2.39% | 2.88% | 7.74% |
| FCF Conversion (EBITDA) | - | - | - | 20.92% | 55.66% |
| FCF Conversion (Net income) | - | - | - | 34.6% | 87.23% |
| Dividend per Share 2 | 0.1500 | 0.1700 | 0.1900 | 0.3850 | 0.4920 |
| Announcement Date | 4/28/22 | 4/18/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 381.7 | 458.1 | 429 | 421.8 | 477.2 | 572.7 | 463.5 | 464 | 572.7 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 30.24 | 40.16 | 40.54 | 29.11 | 38.28 | 53.12 | 43.81 | 33.25 | 51.31 |
| Operating Margin | - | 7.92% | 8.77% | 9.45% | 6.9% | 8.02% | 9.27% | 9.45% | 7.16% | 8.96% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | 45.75 | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - |
| EPS | 0.5300 | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/25/22 | 10/24/22 | 4/18/23 | 4/26/23 | 8/29/23 | 10/24/23 | 4/26/24 | 4/27/24 | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | 208 | 88.3 | 290 | 499 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | -84.9 | -10.1 | -45.4 | 68 | 220 |
| ROE (net income / shareholders' equity) | 12.7% | 10.1% | 11.9% | 14.2% | 15.5% |
| ROA (Net income/ Total Assets) | 7.45% | - | - | 9.26% | 9.93% |
| Assets 1 | 1,187 | - | - | 2,122 | 2,540 |
| Book Value Per Share 2 | 11.00 | 12.20 | 14.00 | 16.10 | 18.60 |
| Cash Flow per Share 2 | 1.140 | 2.430 | 2.300 | 3.210 | 3.780 |
| Capex 1 | 183 | 221 | 244 | 148 | 136 |
| Capex / Sales | 14.35% | 14.83% | 12.85% | 6.28% | 4.8% |
| Announcement Date | 4/28/22 | 4/18/23 | 4/26/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
35.19
CNY
Average target price
67.97
CNY
Spread / Average Target
+93.15%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.36% | 482M | |
| -19.71% | 3.39B | |
| +10.27% | 3.04B | |
| -9.70% | 1.47B | |
| +8.56% | 863M | |
| +4.17% | 473M | |
| +27.06% | 446M | |
| +8.76% | 426M | |
| +10.39% | 414M | |
| +71.42% | 386M |
- Stock Market
- Equities
- 001215 Stock
- Financials Zhengzhou Qianweiyangchu Food Co., Ltd.
