Stock 1458 ZHOU HEI YA INTERNATIONAL HOLDINGS COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zhou Hei Ya International Holdings Company Limited

Equities

1458

KYG989761062

Food Processing

Market Closed - Hong Kong S.E.
Other stock markets
 09:09:00 03/05/2024 BST 		5-day change 1st Jan Change
1.97 HKD +0.51% Intraday chart for Zhou Hei Ya International Holdings Company Limited +6.49% -11.66%
03-28 Zhou Hei Ya Logs 357% Surge in 2023 Profit MT
03-27 Zhou Hei Ya International Holdings Company Limited Announces Changes to its Board CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,516 16,074 11,104 11,458 4,700 4,118 - -
Enterprise Value (EV) 1 11,326 15,940 10,285 10,712 4,700 3,781 3,681 3,594
P/E ratio 27.6 x 99.1 x 31.9 x 496 x 40.5 x 20.2 x 14.9 x 13.9 x
Yield 2.01% 1.01% 2.09% - - 3.62% 6.51% 7.02%
Capitalization / Revenue 3.61 x 7.37 x 3.87 x 4.89 x 1.71 x 1.34 x 1.18 x 1.09 x
EV / Revenue 3.55 x 7.31 x 3.58 x 4.57 x 1.71 x 1.23 x 1.06 x 0.95 x
EV / EBITDA 11.1 x 25.5 x 11.6 x 24.1 x 8.06 x 7.03 x 5.86 x 5.5 x
EV / FCF 27.1 x -40.2 x 29.7 x 34.9 x - 19.6 x 24.7 x 21.7 x
FCF Yield 3.69% -2.49% 3.37% 2.87% - 5.1% 4.05% 4.62%
Price to Book 2.72 x 3.92 x 2.63 x 2.81 x - 1.06 x 1.01 x 1.04 x
Nbr of stocks (in thousands) 2,317,729 2,317,729 2,317,729 2,308,427 2,318,670 2,256,294 - -
Reference price 2 4.969 6.935 4.791 4.963 2.027 1.825 1.825 1.825
Announcement Date 31/03/20 24/03/21 30/03/22 31/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,186 2,182 2,870 2,343 2,744 3,064 3,475 3,793
EBITDA 1 1,017 625 886.1 444.1 582.8 537.4 628.5 653.8
EBIT 1 577.3 213 483.5 48.56 236.7 282.3 412.8 438.4
Operating Margin 18.12% 9.76% 16.85% 2.07% 8.63% 9.21% 11.88% 11.56%
Earnings before Tax (EBT) 1 545.2 200.1 451 54.73 214.1 309.2 416.4 465.6
Net income 1 407.4 151.2 342.4 25.28 115.6 216.1 291.8 323.1
Net margin 12.79% 6.93% 11.93% 1.08% 4.21% 7.05% 8.4% 8.52%
EPS 2 0.1800 0.0700 0.1500 0.0100 0.0500 0.0902 0.1221 0.1312
Free Cash Flow 1 417.8 -396.5 346.6 307.2 - 193 149 166
FCF margin 13.11% -18.18% 12.08% 13.11% - 6.3% 4.29% 4.38%
FCF Conversion (EBITDA) 41.1% - 39.12% 69.18% - 35.91% 23.71% 25.39%
FCF Conversion (Net income) 102.54% - 101.23% 1,215.11% - 89.31% 51.06% 51.38%
Dividend per Share 2 0.1000 0.0700 0.1000 - - 0.0662 0.1188 0.1281
Announcement Date 31/03/20 24/03/21 30/03/22 31/03/23 27/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 1,560 903.5 1,278 1,453 1,417 1,181 1,162 1,415 1,329 1,575 1,604
EBITDA - - - - - - - - - - -
EBIT 1 - - - 236.8 154 31.44 17.12 108.6 74.85 108.3 235
Operating Margin - - - 16.29% 10.87% 2.66% 1.47% 7.68% 5.63% 6.88% 14.65%
Earnings before Tax (EBT) 250.6 - - - 132.4 - - - - - -
Net income 183.4 - 193.4 - 112.9 18.38 - 101.7 - - -
Net margin 11.76% - 15.13% - 7.97% 1.56% - 7.19% - - -
EPS - - - - 0.0500 - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 31/03/20 24/08/20 24/03/21 24/08/21 30/03/22 23/08/22 31/03/23 16/08/23 27/03/24 - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 190 133 819 746 - 337 437 524
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 418 -397 347 307 - 193 149 166
ROE (net income / shareholders' equity) 9.74% 4.02% 8.24% 0.61% - 5.25% 6.83% 7.34%
ROA (Net income/ Total Assets) 8.04% 2.7% 5.05% 0.41% - 4.15% 5.04% 6.01%
Assets 1 5,068 5,593 6,776 6,185 - 5,209 5,791 5,373
Book Value Per Share 2 1.830 1.770 1.820 1.770 - 1.720 1.820 1.760
Cash Flow per Share 2 0.3300 0.2300 0.2200 0.2000 - 0.2100 0.2400 0.2200
Capex 1 419 184 193 160 - 186 190 123
Capex / Sales 13.14% 8.41% 6.73% 6.85% - 6.08% 5.48% 3.23%
Announcement Date 31/03/20 24/03/21 30/03/22 31/03/23 27/03/24 - - -
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

Ratings for Zhou Hei Ya International Holdings Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
1.825 CNY
Average target price
2.09 CNY
Spread / Average Target
+14.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Animal Slaughtering & Processing

1st Jan change Capi.
ZHOU HEI YA INTERNATIONAL HOLDINGS COMPANY LIMITED Stock Zhou Hei Ya International Holdings Company Limited
-11.66% 569M
TYSON FOODS, INC. Stock Tyson Foods, Inc.
+15.33% 22.1B
HORMEL FOODS CORPORATION Stock Hormel Foods Corporation
+9.53% 19.26B
HENAN SHUANGHUI INVESTMENT & DEVELOPMENT CO.,LTD. Stock Henan Shuanghui Investment & Development Co.,Ltd.
+0.86% 12.9B
WH GROUP LIMITED Stock WH Group Limited
+12.30% 10.25B
PILGRIM'S PRIDE CORPORATION Stock Pilgrim's Pride Corporation
+31.16% 8.6B
BRF S.A. Stock BRF S.A.
+21.07% 5.54B
LDC Stock LDC
+4.64% 2.77B
MAPLE LEAF FOODS INC. Stock Maple Leaf Foods Inc.
-5.98% 2.13B
BELL FOOD GROUP AG Stock Bell Food Group AG
+5.12% 1.85B
Animal Slaughtering & Processing
  1. Stock Market
  2. Equities
  3. 1458 Stock
  4. Financials Zhou Hei Ya International Holdings Company Limited