Stock 600371 WANXIANG DONEED CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wanxiang Doneed Co., ltd

Equities

600371

CNE000001CH5

Fishing & Farming

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
8.11 CNY +0.12% Intraday chart for Wanxiang Doneed Co., ltd +5.19% -24.42%
Apr. 26 Wanxiang Doneed Co., ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 15 Wanxiang Doneed Co., ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,407 2,746 4,664 3,926 4,143 3,139
Enterprise Value (EV) 1 1,009 2,357 4,304 3,514 3,680 2,665
P/E ratio 27.2 x 46.9 x 83.9 x 103 x 56.6 x 48.8 x
Yield 3.2% 0.82% 0.63% 0.75% 1.41% 1.86%
Capitalization / Revenue 5.33 x 9.97 x 19.4 x 17.7 x 17.6 x 9.83 x
EV / Revenue 3.82 x 8.56 x 17.9 x 15.8 x 15.7 x 8.35 x
EV / EBITDA 19 x 41.6 x 91.8 x 75.1 x 73.2 x 55.4 x
EV / FCF 13.4 x -715 x -109 x 53 x 128 x 92.8 x
FCF Yield 7.48% -0.14% -0.92% 1.89% 0.78% 1.08%
Price to Book 2.95 x 5.61 x 8.93 x 7.4 x 7.23 x 5.42 x
Nbr of stocks (in thousands) 292,578 292,578 292,578 292,578 292,578 292,578
Reference price 2 4.808 9.385 15.94 13.42 14.16 10.73
Announcement Date 4/19/19 4/28/20 4/26/21 4/18/22 4/24/23 4/15/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 263.9 275.4 240.1 221.7 235 319.3
EBITDA 1 53.04 56.71 46.9 46.76 50.28 48.13
EBIT 1 37.92 40.8 32.77 33.46 39 41.76
Operating Margin 14.37% 14.82% 13.65% 15.09% 16.6% 13.08%
Earnings before Tax (EBT) 1 57.9 65.7 61.68 42.56 79.68 72.49
Net income 1 52.03 58.72 55.2 37.95 71.97 65.29
Net margin 19.72% 21.32% 22.99% 17.12% 30.63% 20.45%
EPS 2 0.1769 0.2000 0.1900 0.1300 0.2500 0.2200
Free Cash Flow 1 75.52 -3.298 -39.62 66.31 28.68 28.73
FCF margin 28.62% -1.2% -16.51% 29.91% 12.21% 9%
FCF Conversion (EBITDA) 142.38% - - 141.8% 57.04% 59.69%
FCF Conversion (Net income) 145.13% - - 174.73% 39.85% 44%
Dividend per Share 2 0.1538 0.0769 0.1000 0.1000 0.2000 0.2000
Announcement Date 4/19/19 4/28/20 4/26/21 4/18/22 4/24/23 4/15/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 48.51
Net margin -
EPS 2 0.1658
Dividend per Share -
Announcement Date 8/22/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 398 389 360 413 462 474
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 75.5 -3.3 -39.6 66.3 28.7 28.7
ROE (net income / shareholders' equity) 11.3% 12.3% 11% 7.33% 13.2% 11.5%
ROA (Net income/ Total Assets) 3.05% 3.22% 2.65% 2.77% 2.93% 2.84%
Assets 1 1,707 1,826 2,081 1,370 2,454 2,296
Book Value Per Share 2 1.630 1.670 1.780 1.810 1.960 1.980
Cash Flow per Share 2 1.360 1.330 1.230 1.410 1.580 1.620
Capex 1 1.94 14.4 4.38 2.58 1.34 0.34
Capex / Sales 0.73% 5.22% 1.82% 1.16% 0.57% 0.11%
Announcement Date 4/19/19 4/28/20 4/26/21 4/18/22 4/24/23 4/15/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Grain (Crop) Production

1st Jan change Capi.
WANXIANG DONEED CO., LTD Stock Wanxiang Doneed Co., ltd
-24.42% 328M
YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Stock Yuan Long Ping High-Tech Agriculture Co., Ltd.
-14.47% 2.19B
JIANGSU PROVINCIAL AGRICULTURAL RECLAMATION AND DEVELOPMENT CO.,LTD. Stock Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.
+0.20% 1.95B
SHANDONGDENGHAI SEEDS CO.,LTD Stock ShanDongDenghai Seeds Co.,Ltd
-26.38% 1.18B
WINALL HI-TECH SEED CO., LTD. Stock Winall Hi-tech Seed Co., Ltd.
-10.50% 981M
GDH SUPERTIME GROUP COMPANY LIMITED Stock GDH Supertime Group Company Limited
-6.22% 784M
CRESUD SOCIEDAD ANÓNIMA, COMERCIAL, INMOBILIARIA, FINANCIERA Y AGROPECUARIA Stock Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
+11.29% 700M
BRASILAGRO - COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS Stock BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
-6.18% 494M
BOA SAFRA SEMENTES S.A. Stock Boa Safra Sementes S.A.
+11.28% 475M
GANSU DUNHUANG SEED GROUP CO.,LTD. Stock Gansu Dunhuang Seed Group Co.,Ltd.
-9.17% 397M
Grain (Crop) Production
  1. Stock Market
  2. Equities
  3. 600371 Stock
  4. Financials Wanxiang Doneed Co., ltd