Valuation Beijing Shunxin Agriculture Co.,Ltd

Equities

End-of-day quote Shenzhen S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
14.13 ^CNY	+0.43%		+0.28%	-3.55%

29/10/25	Beijing Shunxin Agriculture Co.,Ltd Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
28/08/25	Beijing Shunxin Agriculture Co.,Ltd Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	53,808	28,321	22,119	15,792	14,442	10,481	10,481	-
Change	-	-47.37%	-21.9%	-28.6%	-8.55%	-27.43%	0%	-
Enterprise Value (EV)	53,808	28,321	22,119	15,792	14,442	10,481	10,481	10,481
Change	-	-47.37%	-21.9%	-28.6%	-8.55%	-27.43%	0%	0%
P/E ratio	128x	277x	-32.9x	-53.4x	62.5x	125x	53x	40x
PBR	6.95x	3.65x	3.13x	2.33x	2.06x	1.51x	1.49x	1.46x
PEG	-	-3.7x	0x	1x	-0x	-2x	0x	1.2x
Capitalization / Revenue	3.47x	1.9x	1.89x	1.49x	1.58x	1.35x	1.3x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.35x	1.3x	1.25x
EV / EBITDA	0x	0x	-0x	0x	0x	22.5x	17.1x	15.4x
EV / EBIT	0x	0x	-0x	0x	0x	66.8x	31.1x	26.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1	0.025	-	-	-	-	-	-
Rate of return	0.14%	0.07%	-	-	-	-	-	-
EPS ²	0.5662	0.1379	-0.9076	-0.3985	0.3116	0.1133	0.2667	0.3533
Distribution rate	17.7%	18.1%	-	-	-	-	-	-
Net sales ¹	15,511	14,869	11,678	10,593	9,126	7,772	8,059	8,371
EBITDA ¹	969.4	1,029	-61.79	420	864.5	466.7	614	681.3
EBIT ¹	715.4	563.2	-373.9	74.91	528	156.9	336.5	400.7
Net income ¹	420	102.3	-673.2	-295.6	231.2	82.98	197.7	263.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	72.54	38.18	29.82	21.29	19.47	14.13	14.13	14.13
Nbr of stocks (in thousands)	741,767	741,767	741,767	741,767	741,767	741,767	741,767	-
Announcement Date	13/04/21	14/04/22	24/03/23	26/04/24	22/04/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING SHUNXIN AGRICULTURE CO.,LTD	124.68x	-	-	-	1.52B
KWEICHOW MOUTAI CO., LTD.	19.57x	8.6x	12.54x	3.87%	257B
WULIANGYE YIBIN CO.,LTD.	15.13x	3.55x	7.83x	4.91%	57.95B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	16.07x	4.98x	11.14x	3.64%	28.18B
LUZHOU LAOJIAO CO.,LTD	13.29x	4.67x	8.08x	5.25%	23.02B
JIANGSU YANGHE DISTILLERY CO., LTD.	20.72x	2.96x	11.36x	9.07%	11.19B
UNITED SPIRITS LIMITED	52.37x	6.97x	36.51x	0.79%	10.09B
DAVIDE CAMPARI-MILANO N.V.	20.12x	2.98x	11.88x	1.68%	8.47B
ANHUI GUJING DISTILLERY CO., LTD.	13.82x	2.02x	6.31x	4.75%	7.86B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	13.6x	3.19x	8.81x	3.47%	5.32B
Average	30.94x	4.44x	12.72x	4.16%	41.03B
Weighted average by Cap.	19.40x	6.90x	11.90x	4.11%