SHANDONG YISHENG LIVESTOCK & POULTRY BREEDING CO., LTD. Financials Shandong Yisheng Livestock & Poultry Breeding Co., Ltd.
Equities
002458
CNE100000SC3
Fishing & Farming
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.34 CNY | +0.36% |
|
-0.60% | -22.49% |
| Jun. 12 | Shandong Yisheng Livestock & Poultry Breeding Co., Ltd. announced a financing transaction | CI |
| Jun. 11 | Yisheng Livestock and Poultry's Pig Sales Increase, Chick Sales Fall | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,331 | 11,059 | 11,230 | 13,801 | 11,905 | 9,227 | - | - |
| Enterprise Value (EV) 1 | 16,331 | 11,059 | 11,230 | 13,801 | 11,905 | 9,227 | 9,227 | 9,227 |
| P/E ratio | 7.52 x | 124 x | 377 x | -37.6 x | 19.9 x | 12.1 x | 13.5 x | 14.5 x |
| Yield | - | - | - | - | 1.86% | 1.92% | 0.96% | 1.86% |
| Capitalization / Revenue | 4.56 x | 6.32 x | 5.37 x | 6.54 x | 3.69 x | 2.72 x | 2.58 x | 2.35 x |
| EV / Revenue | 4.56 x | 6.32 x | 5.37 x | 6.54 x | 3.69 x | 2.72 x | 2.58 x | 2.35 x |
| EV / EBITDA | 7.09 x | 45 x | 50.6 x | - | 14.2 x | 7.6 x | 7.97 x | 8.43 x |
| EV / FCF | - | - | - | -66.5 x | 26.7 x | 5.36 x | 18.7 x | - |
| FCF Yield | - | - | - | -1.5% | 3.75% | 18.7% | 5.34% | - |
| Price to Book | 4.54 x | 3.53 x | 3.54 x | 5.03 x | 2.69 x | 1.82 x | 1.66 x | 1.54 x |
| Nbr of stocks (in thousands) | 979,267 | 991,843 | 992,910 | 992,910 | 1,106,413 | 1,106,413 | - | - |
| Reference price 2 | 16.68 | 11.15 | 11.31 | 13.90 | 10.76 | 8.340 | 8.340 | 8.340 |
| Announcement Date | 2/19/20 | 3/2/21 | 2/25/22 | 4/17/23 | 3/6/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,584 | 1,751 | 2,090 | 2,112 | 3,225 | 3,388 | 3,581 | 3,926 |
| EBITDA 1 | 2,304 | 245.9 | 221.9 | - | 835.8 | 1,214 | 1,158 | 1,095 |
| EBIT 1 | 2,187 | 106.8 | 21.07 | -387.4 | 550.6 | 826.2 | 721.5 | 708.8 |
| Operating Margin | 61.02% | 6.1% | 1.01% | -18.35% | 17.07% | 24.39% | 20.15% | 18.06% |
| Earnings before Tax (EBT) 1 | 2,179 | 99.37 | 19.13 | -387.9 | 543.1 | 801 | 717.3 | 703 |
| Net income 1 | 2,176 | 91.99 | 28.45 | -367 | 540.8 | 757.9 | 676.8 | 672.3 |
| Net margin | 60.72% | 5.25% | 1.36% | -17.38% | 16.77% | 22.37% | 18.9% | 17.13% |
| EPS 2 | 2.218 | 0.0900 | 0.0300 | -0.3700 | 0.5400 | 0.6880 | 0.6162 | 0.5760 |
| Free Cash Flow 1 | - | - | - | -207.5 | 446.3 | 1,722 | 493 | - |
| FCF margin | - | - | - | -9.83% | 13.84% | 50.83% | 13.77% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 53.39% | 141.81% | 42.57% | - |
| FCF Conversion (Net income) | - | - | - | - | 82.52% | 227.2% | 72.85% | - |
| Dividend per Share 2 | - | - | - | - | 0.2000 | 0.1600 | 0.0800 | 0.1550 |
| Announcement Date | 2/19/20 | 3/2/21 | 2/25/22 | 4/17/23 | 3/6/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|
| Net sales 1 | - | - | 566.4 | 687.4 |
| EBITDA | - | - | - | - |
| EBIT | 329.1 | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | 329.2 | - | - | - |
| Net income | 313.8 | 683.6 | - | - |
| Net margin | - | - | - | - |
| EPS | 0.3200 | 0.1200 | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 4/17/23 | 10/13/23 | 3/6/24 | 4/17/24 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -208 | 446 | 1,722 | 493 | - |
| ROE (net income / shareholders' equity) | 83.2% | 2.82% | 0.9% | -12.3% | 17.4% | 15.5% | 12.1% | 11% |
| ROA (Net income/ Total Assets) | 67.5% | 2.09% | 0.55% | - | 8.65% | 11% | 9.3% | 8.38% |
| Assets 1 | 3,226 | 4,406 | 5,170 | - | 6,255 | 6,903 | 7,277 | 8,028 |
| Book Value Per Share 2 | 3.670 | 3.160 | 3.190 | 2.760 | 4.000 | 4.580 | 5.030 | 5.430 |
| Cash Flow per Share 2 | 2.180 | 0.0600 | 0.1100 | - | 0.9100 | 1.030 | 1.010 | 1.040 |
| Capex 1 | 284 | 1,465 | 778 | 298 | 558 | 427 | 548 | 710 |
| Capex / Sales | 7.93% | 83.69% | 37.22% | 14.11% | 17.29% | 12.59% | 15.29% | 18.09% |
| Announcement Date | 2/19/20 | 3/2/21 | 2/25/22 | 4/17/23 | 3/6/24 | - | - | - |
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
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
8.34
CNY
Average target price
12.02
CNY
Spread / Average Target
+44.08%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.49% | 1.27B | |
| +11.99% | 3.08B | |
| +8.58% | 2.6B | |
| -10.59% | 2.37B | |
| -8.59% | 909M | |
| -35.71% | 453M | |
| +27.69% | 416M | |
| -77.50% | 316M | |
| -27.85% | 245M | |
| -3.33% | 187M |
- Stock Market
- Equities
- 002458 Stock
- Financials Shandong Yisheng Livestock & Poultry Breeding Co., Ltd.
