Stock 300106 XINJIANG WESTERN ANIMAL HUSBANDRY CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xinjiang Western Animal Husbandry Co., Ltd

Equities

300106

CNE100000SR1

Food Processing

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
6.31 CNY +0.16% Intraday chart for Xinjiang Western Animal Husbandry Co., Ltd +5.87% -34.13%
Apr. 26 Xinjiang Western Animal Husbandry Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 04 Xinjiang Western Animal Husbandry's Milk Production Declines in March MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,116 1,433 2,758 2,358 2,031 2,025
Enterprise Value (EV) 1 1,184 1,521 2,746 2,316 1,899 1,970
P/E ratio 58.7 x -25.1 x 218 x 159 x 160 x -31.5 x
Yield - - - - - -
Capitalization / Revenue 1.65 x 2.21 x 3.36 x 2.09 x 1.53 x 1.8 x
EV / Revenue 1.75 x 2.34 x 3.35 x 2.05 x 1.43 x 1.75 x
EV / EBITDA 80.3 x 138 x 30.8 x 25.5 x 19.5 x 21.1 x
EV / FCF 2.94 x 234 x 27.8 x 92.1 x 26.9 x -238 x
FCF Yield 34% 0.43% 3.6% 1.09% 3.72% -0.42%
Price to Book 1.75 x 2.53 x 4.77 x 3.98 x 3.35 x 3.74 x
Nbr of stocks (in thousands) 211,332 211,332 211,332 211,332 211,332 211,332
Reference price 2 5.280 6.780 13.05 11.16 9.610 9.580
Announcement Date 4/18/19 4/27/20 4/26/21 4/27/22 4/24/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 677.8 649 820.3 1,128 1,325 1,123
EBITDA 1 14.74 11.05 89.29 90.97 97.13 93.5
EBIT 1 -62.1 -35.46 43.28 46.33 52.77 52.7
Operating Margin -9.16% -5.46% 5.28% 4.11% 3.98% 4.69%
Earnings before Tax (EBT) 1 19.15 -49.87 34.73 45.02 45.91 -25.78
Net income 1 19.71 -57.17 11.95 14.41 12.98 -64.25
Net margin 2.91% -8.81% 1.46% 1.28% 0.98% -5.72%
EPS 2 0.0900 -0.2700 0.0600 0.0700 0.0600 -0.3040
Free Cash Flow 1 402.8 6.49 98.89 25.14 70.62 -8.287
FCF margin 59.42% 1% 12.06% 2.23% 5.33% -0.74%
FCF Conversion (EBITDA) 2,732.28% 58.76% 110.75% 27.63% 72.71% -
FCF Conversion (Net income) 2,043.42% - 827.87% 174.46% 543.87% -
Dividend per Share - - - - - -
Announcement Date 4/18/19 4/27/20 4/26/21 4/27/22 4/24/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 68.5 88.2 - - - -
Net Cash position 1 - - 11.4 42.3 132 54.7
Leverage (Debt/EBITDA) 4.646 x 7.987 x - - - -
Free Cash Flow 1 403 6.49 98.9 25.1 70.6 -8.29
ROE (net income / shareholders' equity) 1.74% -7.74% 4.85% 6.83% 6.5% -4.67%
ROA (Net income/ Total Assets) -2.18% -2.04% 2.55% 2.68% 2.9% 2.75%
Assets 1 -904.1 2,803 468.3 537.1 448.3 -2,334
Book Value Per Share 2 3.010 2.680 2.740 2.800 2.870 2.560
Cash Flow per Share 2 0.3800 0.2900 1.010 1.160 1.620 1.450
Capex 1 33.2 28.7 29.3 33.9 11.7 25.1
Capex / Sales 4.9% 4.42% 3.57% 3% 0.88% 2.23%
Announcement Date 4/18/19 4/27/20 4/26/21 4/27/22 4/24/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Dairy Products

1st Jan change Capi.
XINJIANG WESTERN ANIMAL HUSBANDRY CO., LTD Stock Xinjiang Western Animal Husbandry Co., Ltd
-34.13% 184M
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD. Stock Inner Mongolia Yili Industrial Group Co., Ltd.
+4.71% 24.52B
CHINA MENGNIU DAIRY COMPANY LIMITED Stock China Mengniu Dairy Company Limited
-23.24% 8.1B
NESTLÉ (MALAYSIA) Stock Nestlé (Malaysia)
+8.16% 6.26B
VIETNAM DAIRY PRODUCTS Stock Vietnam Dairy Products
-3.85% 5.36B
EMMI AG Stock Emmi AG
-3.18% 5.16B
CHINA FEIHE LIMITED Stock China Feihe Limited
+1.41% 5.02B
GLANBIA PLC Stock Glanbia plc
+19.79% 4.98B
HEBEI YANGYUAN ZHIHUI BEVERAGE CO., LTD. Stock Hebei Yangyuan ZhiHui Beverage Co., Ltd.
+22.01% 4.53B
HATSUN AGRO PRODUCT LIMITED Stock Hatsun Agro Product Limited
-3.99% 2.92B
Dairy Products
  1. Stock Market
  2. Equities
  3. 300106 Stock
  4. Financials Xinjiang Western Animal Husbandry Co., Ltd