Valuation Fujian Sunner Development Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 09/09/2024			5-day change	1st Jan Change
11.70 ^CNY	-0.76%		-2.01%	-31.90%

08-28	Fujian Sunner Development Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
08-13	Fujian Sunner Development's Revenue Rises 7% in July	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	29,847	33,019	30,077	29,465	21,362	14,113	-	-
Change	-	10.63%	-8.91%	-2.04%	-27.5%	-33.93%	-	-
Enterprise Value (EV) ¹	29,847	34,662	33,169	33,824	28,131	19,117	18,334	15,017
Change	-	16.14%	-4.31%	1.97%	-16.83%	-32.04%	-4.1%	-18.09%
P/E ratio	7.29x	16.2x	66.9x	71.3x	32x	9.88x	9.3x	10.2x
PBR	2.83x	3.47x	3.03x	2.97x	2.07x	1.32x	1.21x	1.12x
PEG	-	-0.3x	-0.9x	-8.79x	0.5x	0x	1.48x	-1.17x
Capitalization / Revenue	2.05x	2.4x	2.08x	1.75x	1.16x	0.65x	0.59x	0.54x
EV / Revenue	2.05x	2.52x	2.29x	2.01x	1.52x	0.89x	0.76x	0.58x
EV / EBITDA	5.81x	11.1x	21x	20.2x	13.6x	6.28x	5.16x	4.14x
EV / EBIT	7x	16x	63.2x	69.3x	37x	13.1x	11.2x	10.3x
EV / FCF	-	-	-	-	33.6x	14.9x	8.08x	5.81x
FCF Yield	-	-	-	-	2.98%	6.71%	12.4%	17.2%
Dividend per Share ²	1.5	1	0.3	0.2	0.3	0.4833	0.5315	0.3019
Rate of return	6.23%	3.77%	1.24%	0.84%	1.75%	4.13%	4.54%	2.58%
EPS ²	3.302	1.643	0.3614	0.3321	0.5368	1.184	1.259	1.148
Distribution rate	45.4%	60.9%	83%	60.2%	55.9%	40.8%	42.2%	26.3%
Net sales ¹	14,558	13,745	14,478	16,817	18,487	21,585	24,043	26,052
EBITDA ¹	5,136	3,134	1,576	1,677	2,067	3,043	3,551	3,630
EBIT ¹	4,265	2,168	524.7	488	759.4	1,454	1,637	1,463
Net income ¹	4,093	2,041	448.2	410.9	664.3	1,141	1,468	1,429
Net Debt ¹	-	1,643	3,092	4,359	6,770	5,004	4,221	904
Reference price ²	24.08	26.54	24.17	23.69	17.18	11.70	11.70	11.70
Nbr of stocks (in thousands)	1,239,481	1,244,125	1,244,406	1,243,753	1,243,400	1,243,400	-	-
Announcement Date	28/02/20	09/04/21	20/04/22	28/03/23	27/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FUJIAN SUNNER DEVELOPMENT CO., LTD.	9.88x	0.91x	6.42x	+4.13%	2.05B
TYSON FOODS, INC.	33.77x	0.59x	10.67x	+2.95%	23.41B
HORMEL FOODS CORPORATION	21.01x	1.68x	14.25x	+3.47%	17.77B
JBS S.A.	8.28x	0.38x	4.65x	+5.49%	13.41B
HENAN SHUANGHUI INVESTMENT & DEVELOPMENT CO.,LTD.	16.28x	1.38x	10.48x	+5.62%	11.43B
PILGRIM'S PRIDE CORPORATION	10.93x	0.7x	6.51x	-.--%	10.7B
WH GROUP LIMITED	7.41x	0.45x	4.13x	+5.76%	10.36B
BRF S.A.	13.25x	0.9x	5.12x	+1.26%	7.23B
LDC	9.11x	0.31x	3.35x	+2.32%	2.75B
MARFRIG GLOBAL FOODS S.A.	17.27x	0.32x	3.65x	-.--%	2.24B
Average	14.72x	0.76x	6.92x	+3.10%	10.13B
Weighted average by Cap.	18.10x	0.86x	8.54x	+3.48%