Henan Huaying Agricultural Development Co., Ltd.

002321.SZ

002321.SZHenan Huaying Agricultural Development Co., Ltd. CN flag

Shenzhen

2.42

CNY

+0.06

(+2.54%)

0.01EPS

242.00P/E

5.09BMarket Cap

May 09Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Henan Huaying Agricultural Development Co., Ltd.

002321.SZ

(Shenzhen)

Recent

price

2.42

P/E

ratio

242

div

yld

- -

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 05/14

Stock

S&P500

37.50

12.14

-4.35

46.67

-48.29

105.92

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
4.28	4.38	5.74	6.31	4.88	4.4	4.36	4.71	7.74	10.01	10.33	5.85	5.77	1.36	1.16	2.92	2.24	Revenue per Share
0.18	0.19	0.29	0.02	-0.35	0.03	0.04	0.17	0.11	0.22	-0.1	-2.14	-4.59	-0.28	-0.01	0.02	0.01	Basic EPS, GAAP
-0.5	-1.15	-0.32	0.02	-0.32	0.7	0.9	-0.23	-1.69	1.72	-2.01	-0.66	-0.53	-0.36	-0.08	0.09	-0.02	Free Cash Flow per Basic Share
0.17	0.16	0.24	0.24	0.2	0.22	0.24	0.17	0.23	0.48	0.33	0.27	0.02	0.02	0.02	0.04	0.03	Dividend per Share
1.37	1.12	1.31	1.81	1.46	1.28	1.3	1.41	1.53	1.7	1.6	-0.54	-2.22	-0.86	-0.58	-1.13	-0.86	Book Value per Share
3.96	3.04	3.15	3.04	3.52	3.15	3.17	4.33	4.63	4.82	4.4	0.51	2.12	0.5	0.35	0.72	0.55	Tangible Book Value per Share
218	298	294	287	360	419	426	534	533	534	534	534	553	2,132	3,184	1,618	2,128	Basic Weighted Avg Shares
932	1,303	1,686	1,809	1,756	1,843	1,857	2,515	4,122	5,349	5,518	3,126	3,192	2,898	3,705	4,731	4,759	Sales/Revenue/Turnover
7.08	6.19	6.11	0.22	-5.66	2.58	4.28	5.79	6.6	7.41	3.03	-19.56	-14.42	1.26	4.72	4.29	4.2	Operating Margin (%)
100	115	150	173	203	210	282	207	202	252	253	203	193	122	155	152	- -	Depreciation Expense
40	57	85	4	-127	13	17	91	61	119	-52	-1,144	-2,538	-597	-32	32	19	Net Income, GAAP
1.18	- -	1.13	21.07	- -	10.63	2.82	7.57	25.84	18.2	- -	- -	- -	- -	15.6	15.56	18.53	Effective Tax Rate (%)
4.32	4.34	5.05	0.24	-7.25	0.68	0.94	3.64	1.49	2.22	-0.95	-36.6	-79.5	-20.6	-0.86	0.68	0.41	Profit Margin (%)
236	-74	-315	-400	-139	-324	-252	629	799	636	-546	-2,185	742	679	723	721	803	Working Capital
102	57	37	10	66	60	20	187	554	422	151	262	74	162	171	63	110	LT Debt
977	1,017	1,075	1,066	1,531	1,515	1,534	2,731	2,875	2,994	3,003	1,805	1,472	1,362	1,396	1,436	1,440	Total Equity
5.08	- -	5.6	0.16	- -	1.48	2.51	3.56	3.92	5.36	- -	- -	- -	- -	8.78	9.36	8.27	Return on Invested Capital (%)
7.76	- -	10	3.09	- -	4.78	5.86	6.63	3.3	4.6	- -	- -	- -	- -	4.86	-2.81	-1.51	Return on Capital (%)
15.38	17.9	23.72	0.95	-24.37	2.37	3.2	13.97	7.8	13.79	-5.93	- -	- -	- -	- -	- -	- -	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	13.81%	1.02%	27.68%
Net Income, GAAP	221.53%	367.21%	-201.64%
Free Cash Flow	-3.78%	-30.37%	-160.57%
Total Cash Common Dividend	33.91%	45.17%	1.92%
Total Equity	2.86%	-12.09%	2.9%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Similar Companies: Yokohama Gyorui Co., Ltd. (7443.T)
Future Farm Technologies Inc. (FFRMF)
PT Inti Agri Resources Tbk (IIKP.JK)
Xiangcai Co.,Ltd (600095.SS)
PT Cisadane Sawit Raya Tbk (CSRA.JK)
Organic Agricultural Company Limited (OGAA)
Business: Henan Huaying Agricultural Development Co., Ltd. engages in the duck/chicken farming, breeding, and hatching business in China. It is involved in the duck/chicken slaughtering and processing; poultry sales; and feed production activities, as well as provision of frozen products and cooked food products. The company also provides meatballs, grilled fried, duck blood, and sauces and brines, as well as leisure products. It offers products under the Huaying brand name. The company also exports its products to approximately 20 countries and regions, such as Korea, Japan, Singapore, South Africa, the Middle East, and Central Asia. Henan Huaying Agricultural Development Co., Ltd. was founded in 1991 and is headquartered in Xinyang, China.

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
4.28	4.38	5.74	6.31	4.88	4.4	4.36	4.71	7.74	10.01	10.33	5.85	5.77	1.36	1.16	2.92	2.24	Revenue per Share
0.18	0.19	0.29	0.02	-0.35	0.03	0.04	0.17	0.11	0.22	-0.1	-2.14	-4.59	-0.28	-0.01	0.02	0.01	Basic EPS, GAAP
-0.5	-1.15	-0.32	0.02	-0.32	0.7	0.9	-0.23	-1.69	1.72	-2.01	-0.66	-0.53	-0.36	-0.08	0.09	-0.02	Free Cash Flow per Basic Share
0.17	0.16	0.24	0.24	0.2	0.22	0.24	0.17	0.23	0.48	0.33	0.27	0.02	0.02	0.02	0.04	0.03	Dividend per Share
1.37	1.12	1.31	1.81	1.46	1.28	1.3	1.41	1.53	1.7	1.6	-0.54	-2.22	-0.86	-0.58	-1.13	-0.86	Book Value per Share
3.96	3.04	3.15	3.04	3.52	3.15	3.17	4.33	4.63	4.82	4.4	0.51	2.12	0.5	0.35	0.72	0.55	Tangible Book Value per Share
218	298	294	287	360	419	426	534	533	534	534	534	553	2,132	3,184	1,618	2,128	Basic Weighted Avg Shares
932	1,303	1,686	1,809	1,756	1,843	1,857	2,515	4,122	5,349	5,518	3,126	3,192	2,898	3,705	4,731	4,759	Sales/Revenue/Turnover
7.08	6.19	6.11	0.22	-5.66	2.58	4.28	5.79	6.6	7.41	3.03	-19.56	-14.42	1.26	4.72	4.29	4.2	Operating Margin (%)
100	115	150	173	203	210	282	207	202	252	253	203	193	122	155	152	- -	Depreciation Expense
40	57	85	4	-127	13	17	91	61	119	-52	-1,144	-2,538	-597	-32	32	19	Net Income, GAAP
1.18	- -	1.13	21.07	- -	10.63	2.82	7.57	25.84	18.2	- -	- -	- -	- -	15.6	15.56	18.53	Effective Tax Rate (%)
4.32	4.34	5.05	0.24	-7.25	0.68	0.94	3.64	1.49	2.22	-0.95	-36.6	-79.5	-20.6	-0.86	0.68	0.41	Profit Margin (%)
236	-74	-315	-400	-139	-324	-252	629	799	636	-546	-2,185	742	679	723	721	803	Working Capital
102	57	37	10	66	60	20	187	554	422	151	262	74	162	171	63	110	LT Debt
977	1,017	1,075	1,066	1,531	1,515	1,534	2,731	2,875	2,994	3,003	1,805	1,472	1,362	1,396	1,436	1,440	Total Equity
5.08	- -	5.6	0.16	- -	1.48	2.51	3.56	3.92	5.36	- -	- -	- -	- -	8.78	9.36	8.27	Return on Invested Capital (%)
7.76	- -	10	3.09	- -	4.78	5.86	6.63	3.3	4.6	- -	- -	- -	- -	4.86	-2.81	-1.51	Return on Capital (%)
15.38	17.9	23.72	0.95	-24.37	2.37	3.2	13.97	7.8	13.79	-5.93	- -	- -	- -	- -	- -	- -	Return on Common Equity (%)

	Sep'24	Dec'24	Mar'25
ST Debt	307	411	401
LT Borrowings	99	8	57
LT Finance Leases	68	55	53
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	2,133	2,133	2,133
Market Capitalization	4,467	5,339	4,916

	Sep'24	Dec'24	Mar'25
Total Current Assets	2,183	1,977	2,165
Accounts Receivable, Net	746	532	543
Cash, Cash Equivalents & STI	258	276	230
Inventories	709	985	941
Total Current Liabilities	1,395	1,256	1,362
Payables & Accruals	- -	- -	- -
ST Debt	307	411	401
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	605	887	1,165	1,048	3,705
2024	742	1,436	1,579	974	4,731
2025	770	- -	- -	- -	- -

Henan Huaying Agricultural Development Co., Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year