XSHG603363
Market cap443mUSD
Dec 25, Last price
3.78CNY
1D
5.00%
1Q
9.25%
IPO
-35.26%
Name
Fujian Aonong Biological Technology Group Incorporation Ltd
Chart & Performance
Profile
Fujian Aonong Biological Technology Group Incorporation Limited engages in the feed, pig raising, raw materials trade, agricultural internet, bio-pharmaceutical, and other businesses in China and internationally. The company researches and develops, produces, and sells feed products, such as pig feed, poultry feed, aquatic feed, ruminant feed, and other products; operates pig breeding farms; and engages in the pig slaughtering and processing activities. It also provides vaccines, veterinary drug preparations, micro ecological preparations, powders, premixes, oral liquids, additives, disinfectants, and other products, as well as creates intelligent breeding service platform. The company was founded in 2011 and is based in Xiamen, China.
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 | 19,457,641 -9.97% | 21,613,040 19.82% | 18,038,160 56.62% | |||||||
Cost of revenue | 21,418,175 | 21,407,246 | 18,399,042 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,960,534) | 205,794 | (360,882) | |||||||
NOPBT Margin | 0.95% | |||||||||
Operating Taxes | 87,053 | 29,343 | ||||||||
Tax Rate | ||||||||||
NOPAT | (2,047,587) | 205,794 | (390,225) | |||||||
Net income | (3,650,822) | |||||||||
Dividends | (373,665) | (102,821) | ||||||||
Dividend yield | 3.74% | 1.47% | ||||||||
Proceeds from repurchase of equity | (8,442) | (1) | ||||||||
BB yield | 0.16% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 5,044,465 | 5,866,745 | 4,737,019 | |||||||
Long-term debt | 3,508,051 | 4,640,350 | 6,031,843 | |||||||
Deferred revenue | 380,189 | 147,267 | 109,365 | |||||||
Other long-term liabilities | 25,163 | 302,950 | 181,842 | |||||||
Net debt | 8,008,659 | 9,481,608 | 10,050,526 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 984,007 | 663,637 | 524,291 | |||||||
CAPEX | (511,774) | |||||||||
Cash from investing activities | (274,925) | |||||||||
Cash from financing activities | (1,177,615) | 1,220,175 | 2,199,634 | |||||||
FCF | 2,037,810 | (708,211) | (3,342,534) | |||||||
Balance | ||||||||||
Cash | 212,264 | 721,688 | 543,983 | |||||||
Long term investments | 331,593 | 303,799 | 174,353 | |||||||
Excess cash | ||||||||||
Stockholders' equity | (4,116,098) | 1,842,232 | 1,673,745 | |||||||
Invested Capital | 11,407,505 | 12,808,222 | 11,659,861 | |||||||
ROIC | 1.68% | |||||||||
ROCE | 1.60% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 867,179 | 775,393 | 550,559 | |||||||
Price | 6.07 -52.91% | 12.89 1.50% | 12.70 2.50% | |||||||
Market cap | 5,263,775 -47.33% | 9,994,813 42.94% | 6,992,095 -10.37% | |||||||
EV | 13,732,186 | 20,404,569 | 17,932,140 | |||||||
EBITDA | (725,789) | 1,495,422 | 681,578 | |||||||
EV/EBITDA | 13.64 | 26.31 | ||||||||
Interest | 574,056 | 505,832 | 418,768 | |||||||
Interest/NOPBT | 245.80% |