Stock 000869 YANTAI CHANGYU PIONEER WINE COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yantai Changyu Pioneer Wine Company Limited

Equities

000869

CNE000001568

Distillers & Wineries

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
24.18 CNY -8.30% Intraday chart for Yantai Changyu Pioneer Wine Company Limited -9.10% +0.17%
Apr. 25 Yantai Changyu Pioneer Wine Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 12 Yantai Changyu Pioneer Wine Company Limited Proposes Final Cash Dividend for 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 16,231 22,873 17,073 16,085 13,074 - -
Enterprise Value (EV) 1 16,231 22,873 17,073 16,085 13,074 13,074 13,074
P/E ratio 17.4 x 63.2 x 43.6 x 48 x 28.4 x 26.4 x 22.8 x
Yield 2.44% 0.92% 1.41% 1.49% 2.23% 2.38% 2.89%
Capitalization / Revenue 3.23 x 6.74 x 4.32 x 4.1 x 2.75 x 2.54 x 2.39 x
EV / Revenue 3.23 x 6.74 x 4.32 x 4.1 x 2.75 x 2.54 x 2.39 x
EV / EBITDA 8.82 x 23 x 16.6 x 16.6 x 11.5 x 10.8 x 9.79 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 1.91 x 2.91 x 2.09 x 1.96 x 1.51 x 1.48 x 1.45 x
Nbr of stocks (in thousands) 685,464 685,464 685,464 685,464 692,250 - -
Reference price 2 28.70 43.60 31.86 30.24 24.18 24.18 24.18
Announcement Date 4/23/20 4/27/21 4/26/22 4/12/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 5,031 3,395 3,953 3,919 4,754 5,150 5,465
EBITDA 1 1,841 993.7 1,029 968.8 1,141 1,210 1,335
EBIT 1 1,488 654.7 716.8 621.7 967.5 1,054 1,374
Operating Margin 29.58% 19.28% 18.13% 15.86% 20.35% 20.45% 25.14%
Earnings before Tax (EBT) 1 1,531 664.9 715.7 625.6 811 847 -
Net income 1 1,130 470.9 500.1 428.7 589.5 634 731
Net margin 22.46% 13.87% 12.65% 10.94% 12.4% 12.31% 13.38%
EPS 2 1.650 0.6900 0.7300 0.6300 0.8500 0.9150 1.060
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 0.7000 0.4000 0.4500 0.4500 0.5400 0.5750 0.7000
Announcement Date 4/23/20 4/27/21 4/26/22 4/12/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 11.3% 4.57% 4.84% 4.09% 5.35% 5.6% 6.4%
ROA (Net income/ Total Assets) 8.44% 3.51% 3.72% 3.22% 4.3% 4.3% -
Assets 1 13,383 13,434 13,458 13,322 13,709 14,744 -
Book Value Per Share 2 15.00 15.00 15.20 15.40 16.10 16.40 16.60
Cash Flow per Share 2 1.220 0.7400 1.640 1.270 1.030 1.080 1.170
Capex 1 281 107 218 170 165 171 165
Capex / Sales 5.59% 3.14% 5.5% 4.35% 3.46% 3.31% 3.02%
Announcement Date 4/23/20 4/27/21 4/26/22 4/12/23 - - -
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
24.18 CNY
Average target price
27.7 CNY
Spread / Average Target
+14.56%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Wineries

1st Jan change Capi.
YANTAI CHANGYU PIONEER WINE COMPANY LIMITED Stock Yantai Changyu Pioneer Wine Company Limited
+0.17% 1.8B
TREASURY WINE ESTATES LIMITED Stock Treasury Wine Estates Limited
+10.67% 6.31B
VIÑA CONCHA Y TORO S.A. Stock Viña Concha y Toro S.A.
+19.62% 967M
CITIC NIYA WINE CO., LTD. Stock CITIC Niya Wine Co., Ltd.
-24.17% 924M
C&C GROUP PLC Stock C&C Group plc
+8.65% 803M
LAURENT-PERRIER Stock Laurent-Perrier
+0.41% 768M
SULA VINEYARDS LIMITED Stock Sula Vineyards Limited
+9.61% 553M
DELEGAT GROUP LIMITED Stock Delegat Group Limited
+6.92% 417M
WEILONG GRAPE WINE CO., LTD Stock WEILONG GRAPE WINE CO., Ltd
-17.24% 416M
LANSON-BCC Stock Lanson-BCC
+8.78% 316M
Wineries
  1. Stock Market
  2. Equities
  3. 000869 Stock
  4. Financials Yantai Changyu Pioneer Wine Company Limited