Financials Zoneco Group Co., Ltd.

Equities

002069

CNE000001NR1

Fishing & Farming

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
3.24 CNY +0.93% Intraday chart for Zoneco Group Co., Ltd. +2.53% -27.84%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,318 1,906 2,809 2,340 2,560 3,193
Enterprise Value (EV) 1 4,601 3,910 4,416 3,885 4,090 4,660
P/E ratio 65.2 x -4.86 x 198 x 319 x 655 x 371 x
Yield - - - - - -
Capitalization / Revenue 0.83 x 0.7 x 1.46 x 1.12 x 1.27 x 1.9 x
EV / Revenue 1.64 x 1.43 x 2.29 x 1.87 x 2.02 x 2.78 x
EV / EBITDA 18.3 x 57 x 41.6 x 32.3 x 23.4 x 28.7 x
EV / FCF 45.8 x 7.55 x 52.4 x -36,109 x -144 x 42 x
FCF Yield 2.18% 13.2% 1.91% -0% -0.7% 2.38%
Price to Book 6.01 x 1,143 x 223 x 53.7 x 39.2 x 40.6 x
Nbr of stocks (in thousands) 711,112 711,112 711,112 711,112 711,112 711,112
Reference price 2 3.260 2.680 3.950 3.290 3.600 4.490
Announcement Date 4/27/19 4/28/20 4/28/21 4/29/22 4/28/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,798 2,729 1,927 2,083 2,021 1,677
EBITDA 1 251.6 68.57 106.2 120.2 174.5 162.4
EBIT 1 133.3 -38.55 7.494 32.72 99.57 99.7
Operating Margin 4.76% -1.41% 0.39% 1.57% 4.93% 5.94%
Earnings before Tax (EBT) 1 41.97 -380.4 46.86 24.86 43.8 23.43
Net income 1 32.11 -392.2 14.85 7.344 3.935 8.588
Net margin 1.15% -14.37% 0.77% 0.35% 0.19% 0.51%
EPS 2 0.0500 -0.5515 0.0200 0.0103 0.005500 0.0121
Free Cash Flow 1 100.4 517.7 84.34 -0.1076 -28.49 110.9
FCF margin 3.59% 18.97% 4.38% -0.01% -1.41% 6.61%
FCF Conversion (EBITDA) 39.91% 755.06% 79.45% - - 68.31%
FCF Conversion (Net income) 312.76% - 567.94% - - 1,291.83%
Dividend per Share - - - - - -
Announcement Date 4/27/19 4/28/20 4/28/21 4/29/22 4/28/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,283 2,004 1,607 1,545 1,530 1,467
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.073 x 29.22 x 15.14 x 12.86 x 8.771 x 9.031 x
Free Cash Flow 1 100 518 84.3 -0.11 -28.5 111
ROE (net income / shareholders' equity) 8.05% -154% 54.5% 29.3% 26.1% 10.7%
ROA (Net income/ Total Assets) 2.22% -0.73% 0.17% 0.81% 2.54% 2.58%
Assets 1 1,445 53,424 8,823 902.6 155.1 332.8
Book Value Per Share 2 0.5400 0 0.0200 0.0600 0.0900 0.1100
Cash Flow per Share 2 0.5400 0.6900 0.8300 0.7200 0.6700 0.7800
Capex 1 48.5 29.7 33.2 37 30.3 15.5
Capex / Sales 1.73% 1.09% 1.72% 1.77% 1.5% 0.92%
Announcement Date 4/27/19 4/28/20 4/28/21 4/29/22 4/28/23 4/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002069 Stock
  4. Financials Zoneco Group Co., Ltd.