SHENZHEN NOPOSION CROP SCIENCE CO., LTD. Financials Shenzhen Noposion Crop Science Co., Ltd.
Equities
002215
CNE1000009H6
Agricultural Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.3 CNY | +0.55% |
|
-1.08% | -11.62% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,989 | 6,204 | 5,166 | 8,096 | 7,283 | - | - |
| Enterprise Value (EV) 1 | 5,989 | 6,204 | 5,166 | 8,096 | 7,283 | 7,283 | 7,283 |
| P/E ratio | 25.5 x | 19.7 x | 16 x | 35.1 x | 11.5 x | 8.59 x | 7.18 x |
| Yield | - | - | - | 1.82% | 3.84% | 4.66% | 5.14% |
| Capitalization / Revenue | 1.48 x | - | - | 1.97 x | 1.57 x | 1.42 x | 1.34 x |
| EV / Revenue | 1.48 x | - | - | 1.97 x | 1.57 x | 1.42 x | 1.34 x |
| EV / EBITDA | 16.7 x | - | - | 18.1 x | 6.75 x | 5.29 x | 4.48 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 2.67 x | - | - | 2.19 x | 1.75 x | 1.56 x | 1.39 x |
| Nbr of stocks (in thousands) | 899,239 | 972,448 | 980,204 | 980,204 | 997,663 | - | - |
| Reference price 2 | 6.660 | 6.380 | 5.270 | 8.260 | 7.300 | 7.300 | 7.300 |
| Announcement Date | 2/4/20 | 2/25/22 | 2/27/23 | 4/1/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,058 | - | - | 4,120 | 4,643 | 5,121 | 5,452 |
| EBITDA 1 | 358.1 | - | - | 448.5 | 1,078 | 1,378 | 1,624 |
| EBIT 1 | 255.9 | - | - | 214.1 | 648 | 881 | 1,055 |
| Operating Margin | 6.3% | - | - | 5.2% | 13.96% | 17.2% | 19.35% |
| Earnings before Tax (EBT) 1 | 263.4 | - | - | 217 | 659.3 | 892.3 | 1,065 |
| Net income 1 | 236 | 291.5 | 328.4 | 235.6 | 640.8 | 861.3 | 1,029 |
| Net margin | 5.82% | - | - | 5.72% | 13.8% | 16.82% | 18.88% |
| EPS 2 | 0.2610 | 0.3242 | 0.3296 | 0.2350 | 0.6333 | 0.8500 | 1.017 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.1500 | 0.2800 | 0.3400 | 0.3750 |
| Announcement Date | 2/4/20 | 2/25/22 | 2/27/23 | 4/1/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.2% | - | 10.2% | 6.37% | 15.1% | 18% | 19% |
| ROA (Net income/ Total Assets) | - | - | - | 2.17% | 5.5% | 6.7% | 7.37% |
| Assets 1 | - | - | - | 10,868 | 11,651 | 12,855 | 13,973 |
| Book Value Per Share 2 | 2.490 | - | - | 3.770 | 4.180 | 4.690 | 5.250 |
| Cash Flow per Share 2 | 0.2000 | - | - | 0.6400 | 0.6500 | 0.8300 | 1.100 |
| Capex 1 | - | - | - | 975 | 838 | 793 | 690 |
| Capex / Sales | - | - | - | 23.67% | 18.04% | 15.48% | 12.65% |
| Announcement Date | 2/4/20 | 2/25/22 | 2/27/23 | 4/1/24 | - | - | - |
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
3
Last Close Price
7.3
CNY
Average target price
12.66
CNY
Spread / Average Target
+73.42%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.62% | 1B | |
| -16.68% | 2.94B | |
| -44.63% | 1.48B | |
| -16.78% | 1.41B | |
| -22.62% | 1.4B | |
| -37.61% | 1.33B | |
| -13.60% | 1.15B | |
| +60.85% | 941M | |
| -36.59% | 835M | |
| -24.25% | 780M |
- Stock Market
- Equities
- 002215 Stock
- Financials Shenzhen Noposion Crop Science Co., Ltd.
