Financials Jiangsu Fengshan Group Co.,Ltd

Equities

603810

CNE100003F76

Agricultural Chemicals

End-of-day quote Shanghai S.E. 23:00:00 09/05/2024 BST 5-day change 1st Jan Change
10.91 CNY -2.85% Intraday chart for Jiangsu Fengshan Group Co.,Ltd +2.25% -18.40%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,211 2,491 2,761 2,210 2,723 2,170
Enterprise Value (EV) 1 2,622 1,867 2,118 1,741 2,151 1,724
P/E ratio 18.8 x 69.8 x 11.5 x 18.9 x 27.5 x -55.7 x
Yield 1.31% 0.42% 2.11% 1.3% 0.42% -
Capitalization / Revenue 2.44 x 2.88 x 1.85 x 1.46 x 1.59 x 1.81 x
EV / Revenue 1.99 x 2.16 x 1.42 x 1.15 x 1.26 x 1.44 x
EV / EBITDA 13.2 x 28.4 x 6.88 x 9.52 x 13.2 x 46.3 x
EV / FCF 68.6 x 5.29 x 45.7 x -7.48 x -67.2 x 10,677 x
FCF Yield 1.46% 18.9% 2.19% -13.4% -1.49% 0.01%
Price to Book 2.9 x 2.26 x 2.06 x 1.56 x 1.7 x 1.44 x
Nbr of stocks (in thousands) 156,800 162,690 162,727 162,349 162,294 162,312
Reference price 2 20.48 15.31 16.96 13.61 16.78 13.37
Announcement Date 25/04/19 26/04/20 30/03/21 06/04/22 28/04/23 25/04/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,317 865.8 1,494 1,518 1,709 1,196
EBITDA 1 198.3 65.72 307.9 182.8 163.2 37.26
EBIT 1 161.7 22.41 258.4 119.2 98.6 -34.52
Operating Margin 12.28% 2.59% 17.29% 7.85% 5.77% -2.89%
Earnings before Tax (EBT) 1 162.9 41.05 274.8 132.2 100.5 -47.78
Net income 1 138.8 34.76 235.7 114.7 99.23 -39.16
Net margin 10.54% 4.01% 15.77% 7.56% 5.81% -3.27%
EPS 2 1.092 0.2194 1.471 0.7200 0.6100 -0.2400
Free Cash Flow 1 38.22 353.1 46.37 -232.7 -32.03 0.1615
FCF margin 2.9% 40.79% 3.1% -15.33% -1.87% 0.01%
FCF Conversion (EBITDA) 19.27% 537.28% 15.06% - - 0.43%
FCF Conversion (Net income) 27.54% 1,015.86% 19.68% - - -
Dividend per Share 2 0.2679 0.0643 0.3571 0.1770 0.0700 -
Announcement Date 25/04/19 26/04/20 30/03/21 06/04/22 28/04/23 25/04/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 590 624 643 469 572 446
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 38.2 353 46.4 -233 -32 0.16
ROE (net income / shareholders' equity) 16.8% 3.14% 19.3% 8.31% 6.56% -2.56%
ROA (Net income/ Total Assets) 7.72% 0.92% 9.13% 3.74% 2.64% -0.81%
Assets 1 1,799 3,761 2,580 3,071 3,752 4,863
Book Value Per Share 2 7.070 6.770 8.230 8.750 9.860 9.290
Cash Flow per Share 2 2.260 2.310 3.960 2.250 4.340 5.060
Capex 1 77.3 89.3 137 140 164 140
Capex / Sales 5.87% 10.32% 9.16% 9.25% 9.62% 11.69%
Announcement Date 25/04/19 26/04/20 30/03/21 06/04/22 28/04/23 25/04/24
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. 603810 Stock
  4. Financials Jiangsu Fengshan Group Co.,Ltd