Stock 000876 NEW HOPE LIUHE CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials New Hope Liuhe Co.,Ltd.

Equities

000876

CNE000000VB0

Fishing & Farming

End-of-day quote Shenzhen S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
9.25 CNY +1.20% Intraday chart for New Hope Liuhe Co.,Ltd. +3.01% -0.75%
04-09 New Hope Liuhe's Pig Sales Revenue Slips 11% in March MT
03-29 China Animal Husbandry Group completed the acquisition of 51% stake in Shandong Zhongxin Food Group Co., Ltd. from Beijing New Hope Liuhe Biotechnology Industry Group Co., Ltd., LIUHE Group Co. Ltd. and New Hope Liuhe Co.,Ltd.. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 30,693 82,650 99,273 67,465 57,696 41,783 41,783 -
Enterprise Value (EV) 1 30,693 82,650 128,635 116,869 110,826 81,651 76,573 70,088
P/E ratio 18.2 x 16.4 x 19.1 x -6.91 x -35.9 x -21.8 x 21.7 x 8.47 x
Yield 0.41% 0.75% - - - - 0.81% 2.45%
Capitalization / Revenue 0.44 x 1.01 x 0.9 x 0.53 x 0.41 x 0.28 x 0.27 x 0.25 x
EV / Revenue 0.44 x 1.01 x 1.17 x 0.93 x 0.78 x 0.55 x 0.5 x 0.43 x
EV / EBITDA 6.96 x 10.3 x 12.9 x -78.2 x 26.3 x 18.3 x 8.32 x 5.18 x
EV / FCF - - - -7,182,946 x 41,158,853 x - - -
FCF Yield - - - -0% 0% - - -
Price to Book 1.42 x 3.23 x 2.67 x 2.47 x 2.25 x 1.46 x 1.37 x 1.2 x
Nbr of stocks (in thousands) 4,216,015 4,142,848 4,431,843 4,435,573 4,469,125 4,517,092 4,517,092 -
Reference price 2 7.280 19.95 22.40 15.21 12.91 9.250 9.250 9.250
Announcement Date 03/04/19 31/03/20 04/03/21 27/04/22 28/04/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 69,063 82,051 109,825 126,262 141,508 148,054 154,426 164,593
EBITDA 1 4,413 8,023 10,000 -1,495 4,219 4,466 9,200 13,528
EBIT 1 3,241 6,669 6,730 -6,955 -587 -1,441 3,162 6,372
Operating Margin 4.69% 8.13% 6.13% -5.51% -0.41% -0.97% 2.05% 3.87%
Earnings before Tax (EBT) 1 2,991 6,431 6,164 -9,091 -1,760 -1,830 2,462 5,649
Net income 1 1,705 5,042 4,944 -9,591 -1,461 -1,922 1,931 4,953
Net margin 2.47% 6.14% 4.5% -7.6% -1.03% -1.3% 1.25% 3.01%
EPS 2 0.4000 1.220 1.170 -2.200 -0.3600 -0.4239 0.4261 1.093
Free Cash Flow - - - -16,270 2,693 - - -
FCF margin - - - -12.89% 1.9% - - -
FCF Conversion (EBITDA) - - - - 63.82% - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.0300 0.1500 - - - - 0.0748 0.2263
Announcement Date 03/04/19 31/03/20 04/03/21 27/04/22 28/04/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q2 2021 Q3 2021 Q4 2022 S1 2022 Q3 2022 Q4
Net sales 1 - 32,280 32,957 31,786 - - 41,088
EBITDA - - - - - - -
EBIT 1 - -2,597 - -2,996 - - 1,910
Operating Margin - -8.04% - -9.43% - - 4.65%
Earnings before Tax (EBT) - - - - - - -
Net income 3,164 - - - -4,140 1,433 -
Net margin - - - - - - -
EPS 2 - -0.8100 -0.6900 -0.7200 -0.9300 0.3200 0.2500
Dividend per Share - - - - - - -
Announcement Date 28/08/20 30/08/21 29/10/21 27/04/22 31/08/22 30/10/22 28/04/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - 29,362 49,404 53,130 39,868 34,790 28,304
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - 2.936 x -33.05 x 12.59 x 8.927 x 3.781 x 2.092 x
Free Cash Flow - - - -16,270 2,693 - - -
ROE (net income / shareholders' equity) 7.87% 20.6% 16.1% -28.6% -5.55% -3.92% 4.78% 13%
ROA (Net income/ Total Assets) 3.77% 8.99% 5.69% -7.92% -1.08% -1.6% 1.9% 4.2%
Assets 1 45,192 56,078 86,832 121,089 134,705 120,148 101,612 117,921
Book Value Per Share 2 5.120 6.180 8.400 6.160 5.740 6.320 6.770 7.700
Cash Flow per Share 2 0.7900 1.050 1.260 0.1100 2.040 1.090 1.960 2.850
Capex 1 3,403 8,821 33,410 16,772 6,546 2,977 3,363 4,000
Capex / Sales 4.93% 10.75% 30.42% 13.28% 4.63% 2.01% 2.18% 2.43%
Announcement Date 03/04/19 31/03/20 04/03/21 27/04/22 28/04/23 - - -
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

Ratings for New Hope Liuhe Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
9.25 CNY
Average target price
10.45 CNY
Spread / Average Target
+12.95%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Animal Feed

1st Jan change Capi.
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.75% 5.77B
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.33% 11.43B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-4.08% 4.87B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-23.66% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-5.06% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-24.53% 1.11B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-23.66% 882M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-18.46% 865M
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+24.67% 855M
GUANGDONG YUEHAI FEEDS GROUP CO.,LTD. Stock Guangdong Yuehai Feeds Group Co.,Ltd.
-3.48% 804M
Animal Feed
  1. Stock Market
  2. Equities
  3. 000876 Stock
  4. Financials New Hope Liuhe Co.,Ltd.