Subscribe

Guilin Layn Natural Ingredients Corp. (002166.SZ)

CNY6.96 +0.50 (+7.74%)
CN SHZ Consumer Defensive Agricultural Farm Products
Address Building 40 201206
Guilin, CN
CEO Yongfu Xie
IPO 2007-09-13
ISIN CNE1000006W1

Explore sections of this company profile

Description

Guilin Layn Natural Ingredients Corp., established in 1995 and headquartered in Shanghai, China, is a global producer and supplier of plant-derived ingredients. The company specializes in natural sweeteners, flavors, and botanicals, offering a diverse portfolio that includes stevia (extracted from plant leaves), monk fruit extract (sourced from the fruit), and Lovia. Beyond these, their offerings extend to natural flavoring agents, functional ingredients, and nutraceuticals. Guilin Layn also provides a range of ingredients for the food and beverage sector and manufactures animal and pet nutrition products, notably under its TruGro brand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY6.96 +0.50 (+7.74%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.15
Float Shares
735.33M
Free Float %
99.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.66% -4.71% -3.49% -9.89% +2.35% -1.89% +4.28% +8.22% -1.43% -8.50% +55.83%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
6.96
DCF (Levered) 35.19 +405.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.11
Safe zone
Piotroski F-Score
9 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural Farm Products: +8.2%
    +15.4% Q1'26: +0.6% (vs Q1'25)
  • EPS growth Agricultural Farm Products: +20.0%
    -13.6% Q1'26: +43.3% (vs Q1'25)
  • FCF margin FCF growth · Agricultural Farm Products: +43.8%
    -1.1% Q1'26: +61.4% (vs Q1'25)
  • EBIT margin Agricultural Farm Products: +8.1%
    +11.9% Q1'26: +13.6% (vs Q1'25)
  • ROIC Agricultural Farm Products: +6.0%
    +4.8% Q1'26: +5.3% (vs Q1'25)
  • Share dilution Agricultural Farm Products: +0.0%
    -0.7% Q1'26: -3.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×
    2.24× Q1'26: 3.98× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.19) × ERP
WACC = 88% × Ke + 12% × Kd (5.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 6.96
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.05B
est.
1.05B
est: 1.41B (-25.4%)
1.40B
est: 1.49B (-6.2%)
1.49B
est: 1.49B (0.0%)
1.77B
est: 1.91B (-7.3%)
2.04B
est: 2.01B (+1.9%)
2.35B
2.35B – 2.35B
+17.0% YoY
2.73B
2.73B – 2.73B
+16.2% YoY
3.17B
3.17B – 3.17B
+16.3% YoY
EBITDA
216.94M
est.
232.58M
est: 290.76M (-20.0%)
338.15M
est: 307.70M (+9.9%)
234.24M
est: 307.70M (-23.9%)
349.90M
est: 382.38M (-8.5%)
374.89M
est: 400.98M (-6.5%)
469.07M
469.07M – 469.07M
+17.0% YoY
545.27M
545.27M – 545.27M
+16.2% YoY
634.16M
634.16M – 634.16M
+16.3% YoY
EBIT
158.26M
est.
177.17M
est: 212.11M (-16.5%)
266.67M
est: 224.46M (+18.8%)
149.26M
est: 224.46M (-33.5%)
251.76M
est: 275.27M (-8.5%)
243.71M
est: 288.66M (-15.6%)
337.68M
337.68M – 337.68M
+17.0% YoY
392.53M
392.53M – 392.53M
+16.2% YoY
456.53M
456.53M – 456.53M
+16.3% YoY
Net Income
151.29M
est.
118.44M
est: 183.71M (-35.5%)
178.74M
est: 79.25M (+125.5%)
82.51M
est: 79.25M (+4.1%)
163.01M
est: 191.32M (-14.8%)
143.12M
est: 161.89M (-11.6%)
202.36M
202.36M – 202.36M
+25.0% YoY
268.59M
268.59M – 268.59M
+32.7% YoY
338.50M
338.50M – 338.50M
+26.0% YoY
SGA
80.88M
est.
120.73M
est: 108.40M (+11.4%)
147.20M
est: 114.71M (+28.3%)
189.14M
est: 114.71M (+64.9%)
199.43M
est: 195.53M (+2.0%)
107.18M
est: 205.04M (-47.7%)
239.86M
239.86M – 239.86M
+17.0% YoY
278.82M
278.82M – 278.82M
+16.2% YoY
324.28M
324.28M – 324.28M
+16.3% YoY
EPS
0.21
est.
0.21
est: 0.26 (-17.6%)
0.29
est: 0.11 (+163.6%)
0.11
est: 0.11 (+0.0%)
0.22
est: 0.26 (-15.4%)
0.19
est: 0.22 (-13.6%)
0.28
0.28 – 0.28
+25.0% YoY
0.37
0.37 – 0.37
+32.7% YoY
0.46
0.46 – 0.46
+26.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 5/5 2/5 3/5 3/5 1/5 2/5
2026-05-28 B 3/5 5/5 2/5 3/5 3/5 1/5 2/5
2026-05-27 B 3/5 5/5 2/5 3/5 3/5 1/5 2/5
2026-05-26 B 3/5 5/5 2/5 3/5 3/5 1/5 2/5
2026-05-25 B 3/5 5/5 2/5 3/5 3/5 1/5 2/5
2026-05-22 B 3/5 5/5 2/5 3/5 3/5 1/5 2/5
2026-05-21 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-20 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-19 B 3/5 5/5 3/5 3/5 2/5 1/5 3/5
2026-05-18 B 3/5 5/5 3/5 3/5 2/5 1/5 3/5
2026-05-15 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-14 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-13 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-12 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-11 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-08 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-07 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-05-06 B 3/5 5/5 2/5 4/5 2/5 1/5 3/5
2026-04-30 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-29 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-28 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-27 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-24 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-20 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-17 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-16 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
496.16M
OE per share TTM
0.66
Owner's Yield
8.07%
Maintenance CapEx ratio
85.42%
Maint CapEx / Avg PPE
84.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 72.5K 0.65%
2 Dimensional - Emerging Markets Value ETF DFEV 0.00% 44.1K 0.46%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 116.3K 0.39%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 71.4K 0.29%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 31.5K 0.28%
6 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 1.3K 0.44%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
180.9K
Shares Outstanding
741.61M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Frank Xie Vice President of Sales & Marketing Department male
Huayang Luo Board Secretary & Deputy GM male
Hui Zheng Deputy GM, CFO & Non-Independent Director female
Weipeng Zhang Accounting Supervisor
Yongfu Xie Chairman & GM male
Yu Bai Deputy GM & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits