Beijing Shunxin AgricultureLtd Future Growth

Future criteria checks 3/6

Beijing Shunxin AgricultureLtd is forecast to grow earnings and revenue by 29% and 9.3% per annum respectively. EPS is expected to grow by 28.9% per annum. Return on equity is forecast to be 8.3% in 3 years.

Key information

29.0%

Earnings growth rate

28.9%

EPS growth rate

Beverage earnings growth	11.6%
Revenue growth rate	9.3%
Future return on equity	8.3%
Analyst coverage	Good
Last updated	11 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

XSEC:000860 - Analysts future estimates and past financials data (CNY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	11,406	720	N/A	1,353	6
12/31/2025	10,620	609	N/A	1,655	6
12/31/2024	9,798	423	N/A	-43	6
9/30/2024	9,102	379	296	368	N/A
6/30/2024	10,068	208	387	450	N/A
3/31/2024	10,562	-173	265	398	N/A
12/31/2023	10,593	-296	-891	-738	N/A
9/30/2023	11,379	-993	-31	137	N/A
6/30/2023	11,371	-794	-457	-245	N/A
3/31/2023	11,859	-450	707	875	N/A
1/1/2023	11,678	-673	1,305	1,450	N/A
9/30/2022	12,365	-242	27	168	N/A
6/30/2022	12,197	-333	478	608	N/A
3/31/2022	13,291	-167	-256	-148	N/A
1/1/2022	14,869	102	-469	-349	N/A
9/30/2021	14,703	358	1,008	1,169	N/A
6/30/2021	15,182	347	675	806	N/A
3/31/2021	15,473	440	1,053	1,198	N/A
12/31/2020	15,511	420	1,377	1,546	N/A
9/30/2020	16,258	578	577	694	N/A
6/30/2020	16,004	710	636	740	N/A
3/31/2020	15,659	734	77	210	N/A
12/31/2019	14,900	809	1,176	1,305	N/A
9/30/2019	13,933	873	2,070	2,234	N/A
6/30/2019	13,258	911	1,345	1,528	N/A
3/31/2019	12,867	807	2,386	2,538	N/A
12/31/2018	12,074	744	2,929	3,175	N/A
9/30/2018	12,088	702	2,331	2,582	N/A
6/30/2018	12,418	675	N/A	3,324	N/A
3/31/2018	11,863	616	N/A	2,693	N/A
12/31/2017	11,734	438	N/A	2,471	N/A
9/30/2017	11,266	438	N/A	827	N/A
6/30/2017	11,478	427	N/A	1,023	N/A
3/31/2017	11,407	425	N/A	1,329	N/A
12/31/2016	11,197	413	N/A	1,008	N/A
9/30/2016	10,886	335	N/A	821	N/A
6/30/2016	10,161	360	N/A	538	N/A
3/31/2016	10,037	360	N/A	258	N/A
12/31/2015	9,637	376	N/A	350	N/A
9/30/2015	9,870	365	N/A	205	N/A
6/30/2015	9,424	361	N/A	230	N/A
3/31/2015	9,509	371	N/A	241	N/A
12/31/2014	9,481	359	N/A	294	N/A
9/30/2014	9,654	321	N/A	667	N/A
6/30/2014	10,086	299	N/A	726	N/A
3/31/2014	9,679	275	N/A	517	N/A
12/31/2013	9,072	198	N/A	744	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 000860's forecast earnings growth (29% per year) is above the savings rate (2.8%).

Earnings vs Market: 000860's earnings (29% per year) are forecast to grow faster than the CN market (25.5% per year).

High Growth Earnings: 000860's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 000860's revenue (9.3% per year) is forecast to grow slower than the CN market (13.7% per year).

High Growth Revenue: 000860's revenue (9.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 000860's Return on Equity is forecast to be low in 3 years time (8.3%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/25 07:52
End of Day Share Price	2024/12/25 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Beijing Shunxin Agriculture Co.,Ltd is covered by 23 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Weiliang Tang	BOCI Research Ltd.
Bo Chen	Chasing Securities
Haiyan Guo	China International Capital Corporation Limited

Beijing Shunxin AgricultureLtd Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Recent updates

Investor sentiment improves as stock rises 17%

Third quarter 2024 earnings released: CN¥0.055 loss per share (vs CN¥0.28 loss in 3Q 2023)

Investor sentiment deteriorates as stock falls 16%

Investor sentiment improves as stock rises 26%

Second quarter 2024 earnings released: CN¥0.038 loss per share (vs CN¥0.55 loss in 2Q 2023)

High number of new directors

First quarter 2024 earnings released: EPS: CN¥0.61 (vs CN¥0.44 in 1Q 2023)

Beijing Shunxin Agriculture Co.,Ltd(SZSE:000860) dropped from Shenzhen Stock Exchange Component A Share Index

Third quarter 2023 earnings released: CN¥0.28 loss per share (vs CN¥0.017 loss in 3Q 2022)

Second quarter 2023 earnings released: CN¥0.55 loss per share (vs CN¥0.087 loss in 2Q 2022)

Now 21% undervalued

Full year 2022 earnings released: CN¥0.91 loss per share (vs CN¥0.14 profit in FY 2021)

Beijing Shunxin Agriculture Co.,Ltd Approves Executive Elections

High number of new directors

Third quarter 2022 earnings released: CN¥0.017 loss per share (vs CN¥0.14 loss in 3Q 2021)

Second quarter 2022 earnings released

Beijing Shunxin Agriculture Co.,Ltd Announces Final Profit Distribution Plan to Be Implemented on A Shares for the Year 2021, Payable on 17 June 2022

Beijing Shunxin Agriculture Co.,Ltd Approves Final Cash Dividend for the Year 2021

High number of new directors

Full year 2021 earnings released: EPS: CN¥0.14 (vs CN¥0.57 in FY 2020)

Investor sentiment improved over the past week

Investor sentiment deteriorated over the past week

Now 21% undervalued after recent price drop

Third quarter 2021 earnings released: CN¥0.14 loss per share (vs CN¥0.15 loss in 3Q 2020)

Second quarter 2021 earnings released: EPS CN¥0.14 (vs CN¥0.26 in 2Q 2020)

Investor sentiment deteriorated over the past week

Investor sentiment deteriorated over the past week

Beijing Shunxin Agriculture Co.,Ltd Approves Dividend for the Year 2020

Full year 2020 earnings released: EPS CN¥0.57 (vs CN¥1.09 in FY 2019)

Beijing Shunxin Agriculture Co.,Ltd to Report Fiscal Year 2020 Results on Apr 14, 2021

New 90-day low: CN¥55.68

New 90-day high: CN¥74.88

New 90-day high: CN¥67.78

Third-quarter earnings released: Revenue misses expectations

Third quarter earnings released

New 90-day low: CN¥57.40

New 90-day high - CN¥75.39

First half earnings released

Beijing Shunxin Agriculture Co.,Ltd to Report First Half, 2020 Results on Aug 22, 2020

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies

Company Analysis and Financial Data Status

Data Sources

Analysis Model and Snowflake

Industry and Sector Metrics

Analyst Sources