XSHG601952
Market cap1.86bUSD
Dec 25, Last price
9.85CNY
1D
0.92%
1Q
4.89%
IPO
-13.16%
Name
Jiangsu Provincial Agricultural Reclamation and Development Co Ltd
Chart & Performance
Profile
Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd., an agricultural company, researches, develops, produces, processes, manages, and sells commodity grain and seeds in China. It is also involved in cultivation and production of rice. In addition, the company produces and sells fertilizers, pesticides, and other biological products, as well as offers agricultural resources services to rural areas. The company was founded in 1956 and is based in Nanjing, China. Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd. is a subsidiary of Jiangsu Nongken Group Co.,Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 12,168,059 -4.39% | 12,727,292 19.62% | 10,639,526 23.43% | |||||||
Cost of revenue | 10,794,073 | 11,392,369 | 9,387,196 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,373,985 | 1,334,922 | 1,252,331 | |||||||
NOPBT Margin | 11.29% | 10.49% | 11.77% | |||||||
Operating Taxes | 38,836 | 56,074 | 56,763 | |||||||
Tax Rate | 2.83% | 4.20% | 4.53% | |||||||
NOPAT | 1,335,150 | 1,278,848 | 1,195,568 | |||||||
Net income | 816,205 -1.20% | 826,086 10.74% | 745,968 11.39% | |||||||
Dividends | (431,959) | (330,720) | (289,380) | |||||||
Dividend yield | 3.05% | 2.03% | 1.76% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 203,203 | 946,913 | 664,863 | |||||||
Long-term debt | 9,068,428 | 9,488,708 | 9,798,114 | |||||||
Deferred revenue | 78,176 | 256,142 | 224,648 | |||||||
Other long-term liabilities | 235,834 | 14,967 | 10,836 | |||||||
Net debt | 6,149,030 | 7,731,807 | 7,312,573 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,308,283 | 1,107,878 | 1,021,897 | |||||||
CAPEX | (539,284) | |||||||||
Cash from investing activities | (940,399) | (436,491) | ||||||||
Cash from financing activities | (1,458,126) | |||||||||
FCF | 1,412,067 | 211,124 | (3,482,081) | |||||||
Balance | ||||||||||
Cash | 3,063,482 | 2,703,814 | 3,150,404 | |||||||
Long term investments | 59,118 | |||||||||
Excess cash | 2,514,198 | 2,067,450 | 2,618,428 | |||||||
Stockholders' equity | 4,317,927 | 4,381,525 | 4,219,839 | |||||||
Invested Capital | 9,646,128 | 10,568,190 | 9,330,374 | |||||||
ROIC | 13.21% | 12.85% | 17.21% | |||||||
ROCE | 11.28% | 10.55% | 10.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,383,398 | 1,378,000 | 1,378,000 | |||||||
Price | 10.24 -13.51% | 11.84 -0.59% | 11.91 -15.29% | |||||||
Market cap | 14,165,995 -13.17% | 16,315,520 -0.59% | 16,411,980 -15.29% | |||||||
EV | 20,779,252 | 24,531,011 | 24,157,778 | |||||||
EBITDA | 2,007,401 | 1,920,507 | 1,803,973 | |||||||
EV/EBITDA | 10.35 | 12.77 | 13.39 | |||||||
Interest | 255,522 | 270,405 | 281,535 | |||||||
Interest/NOPBT | 18.60% | 20.26% | 22.48% |