Muyuan Foods Co., Ltd. (002714)

Basic

  • Market Cap

    CN¥216.45B

  • EV

    CN¥290.63B

  • Shares Out

    5,423.48M

  • Revenue

    CN¥127.02B

  • Employees

    140,403

Margins

  • Gross

    14.84%

  • EBITDA

    22.18%

  • Operating

    11.52%

  • Pre-Tax

    9.03%

  • Net

    7.8%

  • FCF

    1.47%

Returns (5Yr Avg)

  • ROA

    8.88%

  • ROE

    22.83%

  • ROCE

    22.82%

  • ROIC

    15.83%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥49.23

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥23.18

  • Earnings (Dil)

    CN¥1.78

  • FCF

    CN¥0.34

  • Book Value

    CN¥11.72

Growth (CAGR)

  • Rev 3Yr

    38.65%

  • Rev 5Yr

    60.12%

  • Rev 10Yr

    53.91%

  • Dil EPS 3Yr

    -28.32%

  • Dil EPS 5Yr

    57.35%

  • Dil EPS 10Yr

    36.66%

  • Rev Fwd 2Yr

    9.69%

  • EBITDA Fwd 2Yr

    31.86%

  • EPS Fwd 2Yr

    25.34%

  • EPS LT Growth Est

    26%

Dividends

  • Yield

    —

  • Payout

    40.82%

  • DPS

    CN¥0.74

  • DPS Growth 3Yr

    47.27%

  • DPS Growth 5Yr

    35.59%

  • DPS Growth 10Yr

    43.17%

  • DPS Growth Fwd 2Yr

    23.97%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Jan '20
Jan '22
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Jan '19
Jan '20
Dec '20
Jan '22
Dec '22
LTM

Revenues

13,360.3

20,191.5

56,258.0

78,770.9

124,337.2

126,532.3

Other Revenues, Total

27.9

29.9

19.1

119.0

489.0

489.0

Total Revenues

13,388.2

20,221.3

56,277.1

78,889.9

124,826.2

127,021.3

Total Revenues % Chg.

33.3%

51.0%

178.3%

40.2%

58.2%

22.9%

Cost of Goods Sold, Total

12,074.0

12,951.1

22,128.4

65,679.9

102,987.1

108,176.9

Gross Profit

1,314.1

7,270.2

34,148.6

13,210.0

21,839.2

18,844.4

Selling General & Admin Expenses, Total

554.5

802.1

3,447.6

4,141.9

4,960.1

4,946.0

Provision for Bad Debts

0.7

1.5

0.2

6.1

3.1

-17.8

R&D Expenses

91.2

111.5

411.9

808.1

1,142.4

1,513.2

Other Operating Expenses

-341.7

-324.2

-606.4

-1,411.7

-1,828.7

-2,234.1

Other Operating Expenses, Total

304.6

590.9

3,253.3

3,544.5

4,277.0

4,207.4

Operating Income

1,009.5

6,679.3

30,895.3

9,665.5

17,562.1

14,637.1

Interest Expense, Total

-551.7

-560.0

-899.1

-1,792.5

-2,457.7

-268.0

Interest And Investment Income

97.0

84.2

300.6

83.0

206.5

79.7

Net Interest Expenses

-454.7

-475.8

-598.5

-1,709.5

-2,251.2

-188.3

Currency Exchange Gains (Loss)

-28.5

6.7

1.4

14.4

-133.0

26.3

Other Non Operating Income (Expenses)

-53.3

-41.1

-42.7

-479.7

-496.6

-3,212.8

EBT, Excl. Unusual Items

473.0

6,169.1

30,255.5

7,490.7

14,681.3

11,262.3

Gain (Loss) On Sale Of Investments

—

—

—

-12.7

—

-5.2

Gain (Loss) On Sale Of Assets

-0.2

5.5

1.2

0.1

-2.2

-7.9

Asset Writedown

-4.1

-6.8

-20.8

-131.6

-206.2

-206.2

Other Unusual Items

57.4

151.5

136.5

264.1

457.1

426.3

EBT, Incl. Unusual Items

526.1

6,319.4

30,372.5

7,610.6

14,930.0

11,469.3

Income Tax Expense

-2.0

-17.1

-2.3

-28.0

-3.4

40.3

Earnings From Continuing Operations

528.1

6,336.5

30,374.8

7,638.6

14,933.4

11,429.0

Minority Interest

-7.9

-222.1

-2,923.3

-734.8

-1,667.2

-1,517.4

Net Income

520.2

6,114.4

27,451.4

6,903.8

13,266.2

9,911.5

Net Income to Common Incl Extra Items

520.2

6,114.4

27,451.4

6,903.8

13,266.2

9,911.5

Net Income to Common Excl. Extra Items

520.2

6,114.4

27,451.4

6,903.8

13,266.2

9,911.5

Total Shares Outstanding

4,962.9

5,247.0

5,263.1

5,262.4

5,472.3

5,566.5

Weighted Avg. Shares Outstanding

7,285.8

5,156.8

5,150.4

5,393.6

5,327.8

5,480.6

Weighted Avg. Shares Outstanding Dil

7,285.8

5,156.8

5,199.1

5,393.6

5,414.8

5,567.6

EPS

0.1

1.2

5.3

1.3

2.5

1.8

EPS Diluted

0.1

1.2

5.3

1.3

2.5

1.8

EBITDA

2,291.3

8,357.4

34,491.8

17,776.9

28,774.0

28,174.3