Stock 000639 XIWANG FOODSTUFFS CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xiwang Foodstuffs Co.,Ltd.

Equities

000639

CNE000000008

Food Processing

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
3.25 CNY +1.25% Intraday chart for Xiwang Foodstuffs Co.,Ltd. +9.06% -26.47%
Apr. 26 Xiwang Foodstuffs Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 Xiwang Foodstuffs Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 8,636 4,942 4,890 7,513 5,483 5,084
Enterprise Value (EV) 1 10,947 4,930 4,888 7,434 5,711 5,546
P/E ratio 25 x 10.3 x -6.5 x 24 x 29.9 x -8.26 x
Yield 0.57% 1.25% - - - -
Capitalization / Revenue 1.54 x 0.85 x 0.85 x 1.3 x 0.86 x 0.84 x
EV / Revenue 1.95 x 0.84 x 0.85 x 1.29 x 0.9 x 0.91 x
EV / EBITDA 13.9 x 5.85 x 7.43 x 12.9 x 14.9 x -83.8 x
EV / FCF 60.9 x 5.73 x 14.7 x -83.1 x -15.2 x -61 x
FCF Yield 1.64% 17.4% 6.78% -1.2% -6.56% -1.64%
Price to Book 3.82 x 1.13 x 1.38 x 2.06 x 1.45 x 1.53 x
Nbr of stocks (in thousands) 890,880 1,079,428 1,079,428 1,079,428 1,079,428 1,079,428
Reference price 2 9.694 4.579 4.530 6.960 5.080 4.710
Announcement Date 4/27/18 4/26/19 4/29/20 4/29/21 4/29/22 4/26/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 5,618 5,845 5,727 5,780 6,355 6,071
EBITDA 1 784.9 843.2 658.1 575.5 382.4 -66.15
EBIT 1 717.4 774.3 587.1 505.3 314.8 -134.6
Operating Margin 12.77% 13.25% 10.25% 8.74% 4.95% -2.22%
Earnings before Tax (EBT) 1 477.1 656.5 -1,126 414.6 272.4 -1,004
Net income 1 343.3 468.5 -752 312.8 183.6 -618.7
Net margin 6.11% 8.01% -13.13% 5.41% 2.89% -10.19%
EPS 2 0.3878 0.4431 -0.6967 0.2900 0.1700 -0.5700
Free Cash Flow 1 179.7 859.6 331.6 -89.48 -374.6 -90.89
FCF margin 3.2% 14.71% 5.79% -1.55% -5.89% -1.5%
FCF Conversion (EBITDA) 22.9% 101.94% 50.38% - - -
FCF Conversion (Net income) 52.36% 183.5% - - - -
Dividend per Share 2 0.0551 0.0571 - - - -
Announcement Date 4/27/18 4/26/19 4/29/20 4/29/21 4/29/22 4/26/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,311 - - - 227 462
Net Cash position 1 - 12.6 1.51 78.6 - -
Leverage (Debt/EBITDA) 2.944 x - - - 0.5945 x -6.987 x
Free Cash Flow 1 180 860 332 -89.5 -375 -90.9
ROE (net income / shareholders' equity) 14.9% 13.6% -21.1% 8.09% 5.13% -17.8%
ROA (Net income/ Total Assets) 5.59% 5.38% 3.98% 3.98% 2.55% -1.14%
Assets 1 6,141 8,706 -18,876 7,858 7,201 54,371
Book Value Per Share 2 2.540 4.050 3.270 3.380 3.500 3.080
Cash Flow per Share 2 0.2200 2.630 2.130 1.640 1.520 1.420
Capex 1 42.4 32.1 31.2 188 38 113
Capex / Sales 0.76% 0.55% 0.54% 3.26% 0.6% 1.87%
Announcement Date 4/27/18 4/26/19 4/29/20 4/29/21 4/29/22 4/26/23
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 Starch, Vegetable Fat & Oil Manufacturing

1st Jan change Capi.
XIWANG FOODSTUFFS CO.,LTD. Stock Xiwang Foodstuffs Co.,Ltd.
-26.47% 485M
AAK AB Stock AAK AB
+26.51% 6.83B
SIME DARBY PLANTATION Stock Sime Darby Plantation
-0.90% 6.45B
IOI CORPORATION Stock IOI Corporation
+4.07% 5.35B
GOLDEN AGRI-RESOURCES LTD Stock Golden Agri-Resources Ltd
+5.77% 2.58B
FIRST RESOURCES LIMITED Stock First Resources Limited
0.00% 1.65B
THE NISSHIN OILLIO GROUP,LTD. Stock The Nisshin OilliO Group,Ltd.
+17.48% 1.07B
BUMITAMA AGRI LTD. Stock Bumitama Agri Ltd.
+14.05% 887M
PT TRIPUTRA AGRO PERSADA TBK Stock PT Triputra Agro Persada Tbk
+20.18% 810M
PT ASTRA AGRO LESTARI TBK Stock PT Astra Agro Lestari Tbk
-10.32% 755M
Starch, Vegetable Fat & Oil Manufacturing
  1. Stock Market
  2. Equities
  3. 000639 Stock
  4. Financials Xiwang Foodstuffs Co.,Ltd.