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
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
8.92 CNY -4.09% Intraday chart for New Hope Liuhe Co.,Ltd. -4.09% -4.29%
Apr. 29 New Hope Liuhe Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 New Hope Liuhe Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 82,650 99,273 67,465 57,696 42,099 40,292 -
Enterprise Value (EV) 1 82,650 128,635 116,869 110,826 91,647 75,083 68,597
P/E ratio 16.4 x 19.1 x -6.91 x -35.9 x 233 x 20.9 x 8.16 x
Yield 0.75% - - - - 0.84% 2.54%
Capitalization / Revenue 1.01 x 0.9 x 0.53 x 0.41 x 0.3 x 0.26 x 0.24 x
EV / Revenue 1.01 x 1.17 x 0.93 x 0.78 x 0.65 x 0.49 x 0.42 x
EV / EBITDA 10.3 x 12.9 x -78.2 x 26.3 x 20.5 x 8.16 x 5.07 x
EV / FCF - - -7,182,946 x 41,158,853 x - - -
FCF Yield - - -0% 0% - - -
Price to Book 3.23 x 2.67 x 2.47 x 2.25 x 1.95 x 1.32 x 1.16 x
Nbr of stocks (in thousands) 4,142,848 4,431,843 4,435,573 4,469,125 4,517,090 4,517,092 -
Reference price 2 19.95 22.40 15.21 12.91 9.320 8.920 8.920
Announcement Date 3/31/20 3/4/21 4/27/22 4/28/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 82,051 109,825 126,262 141,508 141,703 154,426 164,593
EBITDA 1 8,023 10,000 -1,495 4,219 4,480 9,200 13,528
EBIT 1 6,669 6,730 -6,955 -587 300.3 3,162 6,372
Operating Margin 8.13% 6.13% -5.51% -0.41% 0.21% 2.05% 3.87%
Earnings before Tax (EBT) 1 6,431 6,164 -9,091 -1,760 -681.8 2,462 5,649
Net income 1 5,042 4,944 -9,591 -1,461 249.2 1,931 4,953
Net margin 6.14% 4.5% -7.6% -1.03% 0.18% 1.25% 3.01%
EPS 2 1.220 1.170 -2.200 -0.3600 0.0400 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 0.1500 - - - - 0.0748 0.2263
Announcement Date 3/31/20 3/4/21 4/27/22 4/28/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 S1 2022 Q3 2022 Q4
Net sales 1 - 31,786 - - 41,088
EBITDA - - - - -
EBIT 1 - -2,996 - - 1,910
Operating Margin - -9.43% - - 4.65%
Earnings before Tax (EBT) - - - - -
Net income 3,164 - -4,140 1,433 -
Net margin - - - - -
EPS 2 - -0.7200 -0.9300 0.3200 0.2500
Dividend per Share - - - - -
Announcement Date 8/28/20 4/27/22 8/31/22 10/30/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - 29,362 49,404 53,130 49,547 34,790 28,304
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 2.936 x -33.05 x 12.59 x 11.06 x 3.781 x 2.092 x
Free Cash Flow - - -16,270 2,693 - - -
ROE (net income / shareholders' equity) 20.6% 16.1% -28.6% -5.55% 0.71% 4.78% 13%
ROA (Net income/ Total Assets) 8.99% 5.69% -7.92% -1.08% - 1.9% 4.2%
Assets 1 56,078 86,832 121,089 134,705 - 101,612 117,921
Book Value Per Share 2 6.180 8.400 6.160 5.740 4.790 6.770 7.700
Cash Flow per Share 2 1.050 1.260 0.1100 2.040 3.060 1.960 2.850
Capex 1 8,821 33,410 16,772 6,546 3,320 3,363 4,000
Capex / Sales 10.75% 30.42% 13.28% 4.63% 2.34% 2.18% 2.43%
Announcement Date 3/31/20 3/4/21 4/27/22 4/28/23 4/29/24 - -
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 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
8.92 CNY
Average target price
10.45 CNY
Spread / Average Target
+17.13%
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.
-4.29% 5.57B
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.04% 11.42B
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-1.49% 4.99B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
+1.02% 4.39B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-21.31% 2.66B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
+0.72% 1.88B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-22.67% 1.14B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-20.67% 918M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-16.12% 891M
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+26.50% 866M
Animal Feed
  1. Stock Market
  2. Equities
  3. 000876 Stock
  4. Financials New Hope Liuhe Co.,Ltd.