XHKG9977
Market cap271mUSD
Dec 27, Last price
1.33HKD
1D
2.31%
1Q
52.87%
IPO
-60.42%
Name
Shandong Fengxiang Co Ltd
Chart & Performance
P/E
12.35
P/S
0.39
EPS
0.10
Div Yield, %
2.26%
Shrs. gr., 5y
1.23%
Rev. gr., 5y
9.94%
Revenues
5.13b
+0.96%
Net income
160m
CFO
352m
-38.61%
Dividend
Jun 09, 20210.03 HKD/sh
Earnings
Jun 05, 2025
Profile
Shandong Fengxiang Co., Ltd. produces white-feathered broilers in the People's Republic of China. It primarily engages in the chicken breeding, slaughtering, and processing, as well as sale of chicken meat products, chicken breeds, and other products. The company sells its chicken meat products to food service or industrial customers, quick service restaurants, and food retailers through direct sales, distributors, and online under the Fovo Foods, iShape, and Wu Genglu brand names. Shandong Fengxiang Co., Ltd. also exports its products to Japan, Malaysia, the European Union, South Korea, the Middle East, the United Kingdom, Mongolia, and Singapore. The company was incorporated in 2010 is headquartered in Liaocheng, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 5,134,413 0.96% | 5,085,790 15.15% | 4,416,764 13.20% | |||||
Cost of revenue | 4,675,434 | 4,810,657 | 4,249,280 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 458,979 | 275,133 | 167,484 | |||||
NOPBT Margin | 8.94% | 5.41% | 3.79% | |||||
Operating Taxes | 3,626 | 736 | 1,669 | |||||
Tax Rate | 0.79% | 0.27% | 1.00% | |||||
NOPAT | 455,353 | 274,397 | 165,815 | |||||
Net income | 160,319 | 50,911 -66.65% | ||||||
Dividends | (47,687) | |||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 1,270,395 | |||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 471,606 | 1,194,614 | 1,777,651 | |||||
Long-term debt | 695,529 | 651,480 | 868,906 | |||||
Deferred revenue | 19,006 | 20,756 | 22,822 | |||||
Other long-term liabilities | 6,249 | 6,195 | 155 | |||||
Net debt | 914,023 | 1,454,096 | 524,229 | |||||
| Cash flow | ||||||||
Cash from operating activities | 351,990 | 573,389 | 164,138 | |||||
CAPEX | ||||||||
Cash from investing activities | ||||||||
Cash from financing activities | 503,929 | |||||||
FCF | 400,812 | 597,469 | (16,353) | |||||
| Balance | ||||||||
Cash | 198,796 | 332,156 | 1,854,774 | |||||
Long term investments | 54,317 | 59,841 | 267,554 | |||||
Excess cash | 137,708 | 1,901,490 | ||||||
Stockholders' equity | 2,200,761 | 1,865,691 | 2,626,620 | |||||
Invested Capital | 4,036,309 | 4,136,685 | 3,958,081 | |||||
ROIC | 11.14% | 6.78% | 4.17% | |||||
ROCE | 11.37% | 6.44% | 2.80% | |||||
| EV | ||||||||
Common stock shares outstanding | 1,488,381 | 1,399,018 | 1,398,975 | |||||
Price | ||||||||
Market cap | ||||||||
EV | ||||||||
EBITDA | 726,116 | 536,451 | 388,610 | |||||
EV/EBITDA | ||||||||
Interest | 91,164 | 82,007 | 51,849 | |||||
Interest/NOPBT | 19.86% | 29.81% | 30.96% | |||||