SICHUAN MEIFENG CHEMICAL INDUSTRY CO., LTD. Financials Sichuan Meifeng Chemical Industry Co., Ltd.
Equities
000731
CNE000000FV1
Agricultural Chemicals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.08 CNY | 0.00% |
|
-0.56% | -4.32% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,720 | 2,969 | 3,082 | 3,017 | 6,080 | 4,645 |
| Enterprise Value (EV) 1 | 4,973 | 2,900 | 2,769 | 2,443 | 4,907 | 2,689 |
| P/E ratio | 30.3 x | 13.5 x | 35.7 x | 29.1 x | 10.8 x | 7.47 x |
| Yield | 1% | 2.99% | 0.96% | - | 1.64% | 2.17% |
| Capitalization / Revenue | 1.87 x | 1.12 x | 1.05 x | 1.04 x | 1.49 x | 0.95 x |
| EV / Revenue | 1.97 x | 1.1 x | 0.95 x | 0.84 x | 1.2 x | 0.55 x |
| EV / EBITDA | 10.2 x | 5.52 x | 8.62 x | 7.65 x | 5.18 x | 2.66 x |
| EV / FCF | 13.4 x | 11.1 x | 8.82 x | 9.61 x | 14.7 x | 3.92 x |
| FCF Yield | 7.49% | 9.01% | 11.3% | 10.4% | 6.81% | 25.5% |
| Price to Book | 1.8 x | 1.06 x | 1.1 x | 1.05 x | 1.78 x | 1.16 x |
| Nbr of stocks (in thousands) | 591,484 | 591,484 | 591,484 | 591,484 | 585,724 | 585,724 |
| Reference price 2 | 7.980 | 5.020 | 5.210 | 5.100 | 10.38 | 7.930 |
| Announcement Date | 3/26/18 | 4/15/19 | 4/23/20 | 4/26/21 | 4/25/22 | 4/24/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,528 | 2,640 | 2,929 | 2,912 | 4,091 | 4,910 |
| EBITDA 1 | 486.8 | 525.1 | 321.4 | 319.5 | 947.5 | 1,011 |
| EBIT 1 | 262.4 | 298.2 | 105.5 | 110.6 | 743.1 | 809.3 |
| Operating Margin | 10.38% | 11.29% | 3.6% | 3.8% | 18.17% | 16.48% |
| Earnings before Tax (EBT) 1 | 178.8 | 246.2 | 100.9 | 112 | 740.7 | 866.1 |
| Net income 1 | 155.6 | 219.6 | 86.36 | 103.7 | 568.9 | 622.1 |
| Net margin | 6.16% | 8.32% | 2.95% | 3.56% | 13.91% | 12.67% |
| EPS 2 | 0.2631 | 0.3713 | 0.1460 | 0.1753 | 0.9642 | 1.062 |
| Free Cash Flow 1 | 372.5 | 261.3 | 313.9 | 254.3 | 334 | 686.3 |
| FCF margin | 14.73% | 9.9% | 10.72% | 8.73% | 8.17% | 13.98% |
| FCF Conversion (EBITDA) | 76.53% | 49.76% | 97.64% | 79.59% | 35.26% | 67.91% |
| FCF Conversion (Net income) | 239.39% | 118.99% | 363.45% | 245.19% | 58.71% | 110.32% |
| Dividend per Share 2 | 0.0800 | 0.1500 | 0.0500 | - | 0.1700 | 0.1721 |
| Announcement Date | 3/26/18 | 4/15/19 | 4/23/20 | 4/26/21 | 4/25/22 | 4/24/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 253 | - | - | - | - | - |
| Net Cash position 1 | - | 68.8 | 312 | 573 | 1,172 | 1,955 |
| Leverage (Debt/EBITDA) | 0.5197 x | - | - | - | - | - |
| Free Cash Flow 1 | 372 | 261 | 314 | 254 | 334 | 686 |
| ROE (net income / shareholders' equity) | 5.6% | 7.94% | 2.99% | 3.36% | 20% | 18.6% |
| ROA (Net income/ Total Assets) | 3.6% | 4.37% | 1.66% | 1.77% | 11% | 10.6% |
| Assets 1 | 4,325 | 5,021 | 5,218 | 5,868 | 5,155 | 5,895 |
| Book Value Per Share 2 | 4.430 | 4.730 | 4.740 | 4.860 | 5.840 | 6.810 |
| Cash Flow per Share 2 | 1.490 | 1.450 | 1.370 | 1.000 | 1.130 | 1.730 |
| Capex 1 | 46.3 | 35.5 | 14.8 | 20.4 | 69 | 185 |
| Capex / Sales | 1.83% | 1.35% | 0.51% | 0.7% | 1.69% | 3.77% |
| Announcement Date | 3/26/18 | 4/15/19 | 4/23/20 | 4/26/21 | 4/25/22 | 4/24/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.32% | 553M | |
| +0.63% | 15.02B | |
| -21.27% | 13.81B | |
| +3.13% | 12.19B | |
| -15.34% | 9.72B | |
| -.--% | 7.31B | |
| -5.39% | 6.35B | |
| -5.36% | 4.18B | |
| -28.77% | 2.37B | |
| +2.37% | 2.06B |
- Stock Market
- Equities
- 000731 Stock
- Financials Sichuan Meifeng Chemical Industry Co., Ltd.
