YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Financials Yuan Long Ping High-Tech Agriculture Co., Ltd.
Equities
000998
CNE000001360
Fishing & Farming
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.33 CNY | -0.24% |
|
-0.56% | -12.55% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19,373 | 25,634 | 30,098 | 21,164 | 18,569 | 16,238 | - | - |
| Enterprise Value (EV) 1 | 24,305 | 29,844 | 33,533 | 23,774 | 25,824 | 18,715 | 18,406 | 22,168 |
| P/E ratio | -64 x | 220 x | 465 x | -24 x | 94 x | 29.4 x | 22.1 x | 17.9 x |
| Yield | - | - | - | - | 0.35% | 1.09% | 1.15% | 1.67% |
| Capitalization / Revenue | 6.19 x | 7.79 x | 8.59 x | 5.74 x | 2.01 x | 2.05 x | 1.76 x | 1 x |
| EV / Revenue | 7.77 x | 9.07 x | 9.57 x | 6.44 x | 2.8 x | 2.36 x | 2 x | 1.37 x |
| EV / EBITDA | 204 x | 53.5 x | 64.9 x | -69.1 x | 27.1 x | 10.8 x | 8.79 x | 7.95 x |
| EV / FCF | - | - | 35.9 x | 30.7 x | -35.5 x | 31.6 x | 20.7 x | - |
| FCF Yield | - | - | 2.79% | 3.26% | -2.82% | 3.16% | 4.84% | - |
| Price to Book | 3.14 x | 4.74 x | 5.56 x | 4.2 x | 3.31 x | 2.68 x | 2.48 x | 2.33 x |
| Nbr of stocks (in thousands) | 1,316,970 | 1,293,969 | 1,293,969 | 1,316,970 | 1,316,970 | 1,316,970 | - | - |
| Reference price 2 | 14.71 | 19.81 | 23.26 | 16.07 | 14.10 | 12.33 | 12.33 | 12.33 |
| Announcement Date | 14/04/20 | 14/04/21 | 25/04/22 | 28/04/23 | 28/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,130 | 3,291 | 3,503 | 3,689 | 9,223 | 7,927 | 9,203 | 16,161 |
| EBITDA 1 | 118.9 | 558.2 | 516.7 | -343.8 | 952.9 | 1,733 | 2,094 | 2,788 |
| EBIT 1 | -152.4 | 273.3 | 215.8 | -732.8 | 362.6 | 780.6 | 1,066 | 2,107 |
| Operating Margin | -4.87% | 8.31% | 6.16% | -19.86% | 3.93% | 9.85% | 11.58% | 13.04% |
| Earnings before Tax (EBT) 1 | -172.5 | 250.1 | 190.9 | -752.8 | 361.5 | 900.1 | 1,031 | 1,781 |
| Net income 1 | -298.3 | 115.9 | 62.45 | -876.5 | 200.1 | 551.6 | 734.7 | 906.3 |
| Net margin | -9.53% | 3.52% | 1.78% | -23.76% | 2.17% | 6.96% | 7.98% | 5.61% |
| EPS 2 | -0.2300 | 0.0900 | 0.0500 | -0.6700 | 0.1500 | 0.4198 | 0.5578 | 0.6882 |
| Free Cash Flow 1 | - | - | 935.2 | 774.8 | -727.8 | 592 | 891 | - |
| FCF margin | - | - | 26.69% | 21% | -7.89% | 7.47% | 9.68% | - |
| FCF Conversion (EBITDA) | - | - | 181.01% | - | - | 34.15% | 42.54% | - |
| FCF Conversion (Net income) | - | - | 1,497.63% | - | - | 107.32% | 121.27% | - |
| Dividend per Share 2 | - | - | - | - | 0.0500 | 0.1339 | 0.1418 | 0.2065 |
| Announcement Date | 14/04/20 | 14/04/21 | 25/04/22 | 28/04/23 | 28/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 292.8 | 2,676 | - | 85.63 | 2,405 | - | 721.1 | 262.1 | 7,176 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | -261.6 | 481.1 | - | -408.2 | -93.63 | - | - | -406 | 815.3 | - | - | - | - |
| Operating Margin | -89.37% | 17.98% | - | -476.65% | -3.89% | - | - | -154.88% | 11.36% | - | - | - | - |
| Earnings before Tax (EBT) | -261.5 | 457.8 | - | -419.2 | -99.96 | - | - | - | - | - | - | - | - |
| Net income | -241.2 | 360.7 | - | -412.6 | -166.1 | - | -315.3 | -398.3 | - | - | - | - | - |
| Net margin | -82.37% | 13.48% | - | -481.79% | -6.9% | - | -43.72% | -151.95% | - | - | - | - | - |
| EPS | -0.1900 | 0.2800 | - | -0.3200 | -0.1200 | - | -0.2400 | -0.3000 | 0.5600 | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - | - | - | - | 0.1061 |
| Announcement Date | 29/10/21 | 25/04/22 | 28/07/22 | 27/10/22 | 28/04/23 | 30/05/23 | 30/08/23 | 27/10/23 | 28/04/24 | - | - | - | - |
1CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 4,932 | 4,211 | 3,435 | 2,610 | 7,255 | 2,515 | 2,142 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 41.48 x | 7.543 x | 6.648 x | -7.592 x | 7.614 x | 1.496 x | 1.042 x |
| Free Cash Flow 1 | - | - | 935 | 775 | -728 | 592 | 891 |
| ROE (net income / shareholders' equity) | -4.62% | 2.01% | 1.13% | -17.2% | 3.21% | 11% | 11.5% |
| ROA (Net income/ Total Assets) | -1.93% | 0.79% | 0.45% | -6.13% | - | 2.3% | 4.03% |
| Assets 1 | 15,430 | 14,616 | 13,927 | 14,304 | - | 28,348 | 18,331 |
| Book Value Per Share 2 | 4.690 | 4.180 | 4.180 | 3.820 | 4.260 | 4.700 | 4.920 |
| Cash Flow per Share 2 | 0.0700 | 1.040 | 1.040 | 0.7900 | 0.5500 | 1.790 | 1.670 |
| Capex 1 | 332 | 293 | 434 | 260 | 1,447 | 269 | 579 |
| Capex / Sales | 10.61% | 8.92% | 12.39% | 7.06% | 15.69% | 3.75% | 6.97% |
| Announcement Date | 14/04/20 | 14/04/21 | 25/04/22 | 28/04/23 | 28/04/24 | - | - |
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
D
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
12.33
CNY
Average target price
17.65
CNY
Spread / Average Target
+43.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.55% | 2.25B | |
| +0.49% | 2.01B | |
| -25.93% | 1.19B | |
| -8.35% | 980M | |
| -7.55% | 754M | |
| +8.44% | 671M | |
| +5.74% | 590M | |
| -2.40% | 492M | |
| -8.83% | 383M | |
| -3.05% | 380M |
- Stock Market
- Equities
- 000998 Stock
- Financials Yuan Long Ping High-Tech Agriculture Co., Ltd.
