YOLFTbeta
Beijing Shunxin Agriculture Co Ltd

Beijing Shunxin Agriculture Co Ltd

000860 · SHE · Consumer Defensive / Beverages - Wineries & Distilleries

11.97CNY+0.38 (+3.28%)

Price History

Full chart

Market Stats

Previous Close11.59
Open12.18
Day Range11.23 – 12.25
52-Week Range9.49 – 16.14
Volume27.14M
Market Cap7.70B
P/E (TTM)0.00
Forward P/E26.95
EPS-0.38
Dividend Yield0.00%
Beta0.62
50-Day Avg10.65
200-Day Avg12.32

About

Beijing Shunxin Agriculture Co.,Ltd, together with its subsidiaries, engages in the brewing, production, and sale of liquor products under the Niulanshan and Ningcheng brand names in China. It is also involved in the breeding and farming of pigs; provision of commercial pigs under the Xiaodian brand, and fresh and cooked food products under the Pengcheng brand; livestock, poultry, and meat slaughtering; meat and meat by-product processing; animal husbandry; feed processing; paper product processing and production; planting; wholesale and retail of pre-packaged and bulk food; cooperation with farmers to raise pics and provide supporting services; research and development of pig breeding technology; technology development; technical consultation, promotion, and services; and general freight activities, as well as edible alcohol businesses. Beijing Shunxin Agriculture Co.,Ltd was founded in 1998 and is headquartered in Beijing, China.

Company Details

  • SectorConsumer Defensive
  • IndustryBeverages - Wineries & Distilleries
  • CEOMr. Tao Kang
  • Employees3.58K
  • HeadquartersBuilding 1, Shunxin International Business Center, Beijing, China, 101300, China
  • Websitehttps://www.000860.com

Leadership

  • Mr. Tao KangGM, Secretary of the Board of Directors & Director · b. 1975
  • Mr. Wenbin DongDeputy GM & Financial Director · b. 1980
  • Mr. Long QinDeputy General Manager · b. 1971
  • Mr. Jinwang WeiDeputy General Manager · b. 1972
  • Yan Juan LiAccounting Supervisor

Financials

Income Statement

Currency: CNY1995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue727.69M896.41M899.37M733.19M636.06M677.13M774.08M1.04B1.32B2.17B2.91B3.21B4.52B5.18B6.09B6.27B7.21B8.34B9.07B9.48B9.64B11.20B11.73B12.07B14.90B15.51B14.87B11.68B10.59B9.13B7.22B
Growth (%)-+23.18%+0.33%-18.48%-13.25%+6.46%+14.32%+34.05%+27.65%+63.92%+33.92%+10.38%+40.86%+14.47%+17.61%+2.98%+15.09%+15.63%+8.76%+4.50%+1.65%+16.18%+4.79%+2.90%+23.40%+4.10%-4.14%-21.46%-9.30%-13.85%-20.84%
Cost of Revenue583.39M605.47M680.80M495.99M458.81M517.75M590.33M780.06M1.01B1.73B2.38B2.62B3.70B4.11B4.83B4.69B5.62B6.12B6.26B6.31B6.06B7.35B7.81B7.35B9.69B11.35B10.88B8.67B7.38B5.89B4.89B
Gross Profit144.31M290.93M218.57M237.19M177.25M159.38M183.75M257.63M316.38M438.48M524.81M586.18M820.30M1.06B1.25B1.58B1.96B2.23B2.81B3.17B3.58B3.85B3.93B4.72B5.21B4.16B3.99B3.01B3.21B3.24B2.33B
Gross Margin19.83%32.46%24.30%32.35%27.87%23.54%23.74%24.83%23.88%20.19%18.05%18.26%18.14%20.51%20.61%25.13%27.19%26.67%30.97%33.48%37.16%34.36%33.46%39.12%34.96%26.82%26.83%25.77%30.28%35.48%32.29%
Operating Expense114.32M169.62M128.32M128.76M109.02M98.81M131.16M198.31M239.29M331.94M412.93M456.90M569.66M756.86M1.01B1.24B1.58B1.81B2.36B2.64B3.02B3.30B3.29B3.66B4.02B3.45B3.43B3.38B3.13B2.71B2.34B
Operating Income29.99M121.31M90.25M108.43M68.23M60.56M52.59M59.32M77.09M106.54M111.88M129.28M250.65M304.81M244.99M340.24M378.02M420.11M449.11M538.06M557.40M544.34M637.63M1.06B1.19B715.39M563.23M-373.93M74.91M527.96M-5.54M
Operating Margin4.12%13.53%10.03%14.79%10.73%8.94%6.79%5.72%5.82%4.91%3.85%4.03%5.54%5.89%4.02%5.43%5.24%5.04%4.95%5.68%5.78%4.86%5.43%8.80%7.96%4.61%3.79%-3.20%0.71%5.79%-0.08%
EBITDA54.76M125.49M85.00M111.37M57.30M71.43M109.14M125.60M156.75M159.35M205.65M220.71M309.30M403.22M369.95M520.45M619.96M564.22M615.22M882.98M919.67M832.43M959.78M1.50B1.55B1.20B995.00M75.08M344.90M910.90M409.33M
EBITDA Margin7.53%14.00%9.45%15.19%9.01%10.55%14.10%12.10%11.83%7.34%7.07%6.88%6.84%7.79%6.08%8.30%8.59%6.76%6.78%9.31%9.54%7.43%8.18%12.44%10.42%7.74%6.69%0.64%3.26%9.98%5.67%
Net Income66.62M81.25M65.76M84.11M77.20M51.26M73.40M74.16M83.07M90.75M88.89M97.97M147.24M221.05M160.61M265.35M306.84M125.82M197.65M359.43M376.27M412.57M438.37M744.26M809.23M420.01M102.30M-673.23M-295.60M231.17M-152.36M
Net Income Margin9.16%9.06%7.31%11.47%12.14%7.57%9.48%7.15%6.27%4.18%3.06%3.05%3.26%4.27%2.64%4.23%4.25%1.51%2.18%3.79%3.90%3.68%3.74%6.16%5.43%2.71%0.69%-5.76%-2.79%2.53%-2.11%
R&D--------------------4.45M5.44M10.86M14.31M18.22M15.41M32.97M33.49M30.53M30.35M27.70M
R&D as % of Total Revenue--------------------0.05%0.05%0.09%0.12%0.12%0.10%0.22%0.29%0.29%0.33%0.38%
Interest Expense25.05M4.19M5.24M14.35M22.41M592.14K4.47M14.12M17.42M4.71M30.26M53.53M33.19M46.90M42.14M38.99M129.53M230.78M174.65M193.24M207.97M294.45M219.92M203.75M181.63M300.65M265.74M234.78M209.32M127.86M104.94M
Interest Expense % of Total Revenue3.44%0.47%0.58%1.96%3.52%0.09%0.58%1.36%1.31%0.22%1.04%1.67%0.73%0.91%0.69%0.62%1.80%2.77%1.93%2.04%2.16%2.63%1.87%1.69%1.22%1.94%1.79%2.01%1.98%1.40%1.45%

Balance Sheet

Currency: CNY1995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets596.92M676.95M686.73M1.16B1.03B1.02B1.39B1.61B1.94B2.33B3.13B3.56B4.14B6.57B8.03B9.93B10.33B12.48B13.79B15.54B15.90B17.83B18.41B19.85B22.02B21.67B19.39B20.26B15.37B14.99B13.76B
Total Liabilities342.19M354.10M313.02M351.55M140.05M163.30M295.57M413.75M589.06M791.53M1.49B1.94B1.92B4.18B5.48B7.13B7.34B9.49B10.61B10.36B10.39B11.01B11.28B12.12B14.56B13.90B11.60B13.17B8.57B7.94B6.96B
Total Equity205.63M235.55M289.33M742.66M815.58M850.07M1.05B1.08B1.17B1.39B1.46B1.52B2.12B2.28B2.40B2.66B2.85B2.89B3.06B5.08B5.40B6.75B7.09B7.71B7.43B7.74B7.77B7.08B6.78B7.01B6.75B
Cash55.36M213.51M201.44M588.57M322.40M159.35M295.40M322.35M250.06M267.24M612.32M477.95M665.11M1.11B821.95M1.21B1.56B2.31B1.86B2.61B2.50B4.14B5.10B6.17B8.08B8.80B7.64B8.57B7.27B6.95B6.41B
Total Debt184.08M46.89M12.99M400.00K400.00K23.00M130.00M274.00M452.00M558.09M1.27B1.17B1.55B2.91B4.36B5.44B5.49B6.18B7.19B6.39B5.90B6.07B6.52B4.21B6.83B7.20B6.90B6.73B3.83B4.23B-
Net Debt128.72M-166.62M-188.45M-588.17M-322.00M-136.35M-165.40M-48.35M201.94M290.85M659.76M693.13M883.96M1.80B3.54B4.24B3.92B3.87B5.34B3.79B3.40B1.93B1.43B-1.96B-1.25B-1.59B-743.80M-1.83B-3.44B-2.72B-

Cash Flow

Currency: CNY1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow34.15M80.94M49.18M11.06M12.00M129.60M107.91M75.20M-98.52M63.63M-444.58M137.53M651.21M27.08M-282.51M744.16M293.91M350.37M1.01B2.47B3.18B1.30B1.55B-348.68M1.45B-738.18M111.67M-272.58M
Investing Cash Flow-46.75M-166.77M-228.65M-127.49M-83.57M-377.94M-345.73M-390.87M-338.60M-131.01M-737.98M-1.18B-1.18B-173.17M-590.08M-656.46M-437.32M323.39K35.08M-90.72M-234.56M-105.61M-161.21M-119.09M-160.09M1.71B-69.62M-
Financing Cash Flow399.73M-180.34M17.41M247.96M93.76M176.05M255.00M660.75M302.74M253.92M1.63B760.49M907.99M504.43M1.62B-538.68M893.76M-460.32M-401.03M-423.43M-1.86B707.15M-718.88M-719.13M-421.83M-2.13B-361.80M-
Capital Expenditure47.88M63.32M111.68M147.32M168.69M325.98M311.97M393.17M342.88M100.99M820.71M1.19B1.20B486.61M546.22M656.56M451.08M107.88M380.28M208.29M246.80M128.96M168.75M119.90M144.35M153.14M73.10M83.56M
Free Cash Flow-13.73M17.62M-62.51M-136.27M-156.69M-196.38M-204.06M-317.97M-441.40M-37.36M-1.27B-1.05B-550.96M-459.52M-828.72M87.61M-157.17M242.48M627.95M2.26B2.93B1.18B1.38B-468.58M1.31B-891.32M38.57M-356.14M
Dividends Paid1.02M70.60M53.86K44.04M50.24M63.56M56.53M61.67M94.20M116.07M190.44M286.71M274.42M408.22M562.27M518.75M589.70M449.99M444.95M404.47M408.13M85.59M111.33M74.18M18.54M205.80M129.95M211.84M
FCF to OCF-40.20%21.77%-127.10%-1232.39%-1305.52%-151.53%-189.10%-422.84%448.04%-58.72%284.60%-762.40%-84.61%-1696.85%293.35%11.77%-53.48%69.21%62.28%91.57%92.23%90.12%89.08%134.39%90.04%120.75%34.54%130.66%
Dividend Paid to FCF-7.45%400.68%-0.09%-32.32%-32.06%-32.37%-27.70%-19.39%-21.34%-310.67%-15.05%-27.34%-49.81%-88.83%-67.85%592.15%-375.19%185.57%70.86%17.88%13.94%7.28%8.09%-15.83%1.42%-23.09%336.93%-59.48%

Earnings

Report DateOct 26, 2008Oct 19, 2009Jan 28, 2010Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Apr 23, 2013Jun 30, 2013Oct 24, 2013Jan 21, 2014Apr 24, 2014Jul 29, 2014Oct 24, 2014Mar 25, 2015Apr 20, 2015Aug 11, 2015Oct 27, 2015Mar 29, 2016Apr 27, 2016Aug 20, 2016Oct 28, 2016Mar 24, 2017Apr 28, 2017Aug 18, 2017Oct 27, 2017Apr 28, 2018Aug 24, 2018Oct 26, 2018Mar 14, 2019Apr 26, 2019Aug 23, 2019Oct 25, 2019Apr 27, 2020Aug 21, 2020Oct 29, 2020Apr 27, 2021Aug 25, 2021Oct 27, 2021Apr 14, 2022Aug 19, 2022Oct 28, 2022Mar 24, 2023Apr 28, 2023Aug 25, 2023Oct 27, 2023Apr 26, 2024Aug 27, 2024Oct 28, 2024Apr 22, 2025
EPS Estimate0.080.110.12------------0.17-0.120.100.320.180.06-0.290.110.05-0.330.09-0.15-0.06---0.11-0.800.19-0.65-0.03--------------
EPS Actual0.100.090.050.180.100.130.060.170.310.030.030.140.050.000.030.180.070.020.070.320.110.050.100.260.070.050.120.240.080.02-0.030.250.080.040.490.160.100.280.580.300.020.490.26-0.16-0.020.14-0.14-0.36-0.09-0.02-0.94-0.94-0.55-0.280.61-0.04-0.05-0.20
Surprise25.00%-18.18%-58.33%------------5.88%--83.33%-30.00%0.00%-38.89%-16.67%--10.34%-36.36%0.00%--27.27%-11.11%--120.00%-33.33%----9.09%--27.50%57.89%--24.62%--633.33%--------------
TimingAfter-hoursPre-marketAfter-hours------------After-hours-After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-market-Pre-marketPre-market

Key Statistics & Ratios

Market Cap7.70B
Enterprise Value6.71B
Trailing P/E0.00
Forward P/E26.95
PEG Ratio0.72
Price / Sales1.20
Price / Book1.14
EPS-0.38
Book Value9.16
Revenue (TTM)6.44B
Gross Profit (TTM)1.96B
EBITDA98.61M
Profit Margin-4.43%
Operating Margin-3.69%
Return on Equity-4.03%
Return on Assets-0.91%
Shares Outstanding741.77M
Shares Float457.25M
Beta0.62
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20251×
0.15Jun 13, 2025
20221×
0.03Jun 17, 2022
20211×
0.10Jun 18, 2021
20201×
0.15Jun 12, 2020
20191×
0.12May 27, 2019
20181×
0.12May 25, 2018
20171×
0.08May 24, 2017
20161×
0.08May 19, 2016
20151×
0.08Apr 29, 2015
20141×
0.08Mar 21, 2014
20131×
0.02May 24, 2013
20121×
0.15Apr 26, 2012
20111×
0.19May 18, 2011
20101×
0.08Apr 29, 2010
20091×
0.08Jun 18, 2009
20081×
0.08Jun 11, 2008
20071×
0.08Apr 12, 2007
20061×
0.08Jul 18, 2006
20051×
0.03Jun 24, 2005
20041×
0.05Mar 18, 2004
20031×
0.07Jun 3, 2003
20021×
0.07Jun 24, 2002
20011×
0.07Jun 11, 2001
19991×
0.12Jun 11, 1999

Stock Splits

  • May 27, 20191.3:1
  • Oct 27, 200513.5:10
  • Jun 24, 20051.2:1