China Modern Dairy Holdings Ltd. (1117.HK)
Maanshan, CN
China Modern Dairy Holdings Ltd. functions as an investment holding company dedicated to the production and sale of milk throughout Mainland China. The company's operations include supplying raw milk to clients for dairy product manufacturing, alongside offering its own line of liquid milk products. Additionally, it engages in raising dairy cattle, marketing animal feeds, and producing fodder. As of December 31, 2021, the firm maintained 33 operational farms. Founded in 2005, its main office is located in Maanshan, People's Republic of China, and it operates as a subsidiary of China Mengniu Dairy Company Limited.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| +0.00% | -0.87% | -12.98% | -19.72% | -14.93% | -29.63% | +5.56% | +21.28% | -41.24% | -18.57% | -54.40% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
| Rating | 2026-05 | Change |
|---|---|---|
| Strong Buy | 4 | +1 |
| Buy | 3 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
-
Revenue growth Agricultural Farm Products: +8.2%-4.9% Q4'25: -4.3% (vs Q4'23)
-
EPS growth Agricultural Farm Products: +20.0%+22.2% ★ Q4'25: -539.5% (vs Q4'23)
-
FCF margin FCF growth · Agricultural Farm Products: +43.8%+10.0% Q4'25: -4.2% (vs Q4'23)
-
EBIT margin Agricultural Farm Products: +8.1%+17.6% ★ Q4'25: +18.0% (vs Q4'23)
-
ROIC Agricultural Farm Products: +6.0%+8.9% ★ Q4'25: +18.9% (vs Q4'23)
-
Share dilution Agricultural Farm Products: +0.0%0.0% ★ Q4'25: -1.1% (vs Q4'23)
-
Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×8.04× Q4'25: 3.73× (vs Q4'23)
* 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.
| Metric |
Dec 2014 actual |
Dec 2015 actual |
Dec 2016 actual |
Dec 2017 actual |
Dec 2018 actual |
Dec 2019 actual |
Dec 2020 actual |
Dec 2021 actual |
Dec 2022 actual |
Dec 2023 actual |
Dec 2024 actual |
Dec 2025 actual |
Dec 2026 6 Rev. Ana. 4 EPS Ana. |
Dec 2027 5 Rev. Ana. 3 EPS Ana. |
Dec 2028 4 Rev. Ana. 5 EPS Ana. |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
5.03B
est: 4.08B (+23.2%)
|
4.83B
est: 5.83B (-17.2%)
|
4.86B
est: 5.17B (-5.9%)
|
4.78B
est: 5.64B (-15.1%)
|
4.96B
est: 5.55B (-10.6%)
|
5.51B
est: 5.92B (-6.8%)
|
6.02B
est: 7.20B (-16.4%)
|
7.08B
est: 8.55B (-17.3%)
|
12.30B
est: 12.98B (-5.3%)
|
13.46B
est: 12.32B (+9.2%)
|
13.25B
est: 13.20B (+0.4%)
|
12.60B
est: 13.09B (-3.7%)
|
14.10B
13.66B – 14.41B
+7.7% YoY
|
15.16B
14.13B – 15.94B
+7.5% YoY
|
16.26B
15.44B – 16.86B
+7.3% YoY
|
| EBITDA |
1.76B
est: 798.96M (+120.8%)
|
1.49B
est: 601.70M (+147.4%)
|
839.41M
est: 308.35M (+172.2%)
|
632.48M
est: -660.59M (+195.7%)
|
1.08B
est: -821.18M (+231.7%)
|
2.12B
est: -549.26M (+486.1%)
|
2.15B
est: 281.93M (+663.6%)
|
1.58B
est: 294.33M (+436.0%)
|
1.40B
est: 330.40M (+323.6%)
|
1.19B
est: 2.97B (-60.0%)
|
2.60B
est: 3.18B (-18.2%)
|
2.68B
est: 3.16B (-15.0%)
|
3.40B
3.29B – 3.47B
+7.7% YoY
|
3.66B
3.41B – 3.84B
+7.5% YoY
|
3.92B
3.72B – 4.07B
+7.3% YoY
|
| EBIT |
1.04B
est: 651.75M (+59.0%)
|
658.86M
est: 806.35M (-18.3%)
|
-432.48M
est: 506.99M (-185.3%)
|
-637.69M
est: -358.92M (-77.7%)
|
-170.57M
est: -584.93M (+70.8%)
|
1.81B
est: -102.50M (+1,867.7%)
|
1.89B
est: 692.28M (+173.0%)
|
1.28B
est: 722.74M (+77.4%)
|
1.00B
est: 811.30M (+23.4%)
|
734.51M
est: 2.60B (-71.7%)
|
2.22B
est: 1.85B (+19.9%)
|
2.22B
est: 2.76B (-19.6%)
|
2.98B
2.88B – 3.04B
+7.7% YoY
|
3.20B
2.98B – 3.36B
+7.5% YoY
|
3.43B
3.26B – 3.56B
+7.3% YoY
|
| Net Income |
735.32M
est: 1.35B (-45.3%)
|
321.30M
est: 585.79M (-45.2%)
|
-742.10M
est: 272.68M (-372.1%)
|
-975.12M
est: -630.17M (-54.7%)
|
-496.09M
est: -849.51M (+41.6%)
|
341.27M
est: -474.49M (+171.9%)
|
770.01M
est: 323.27M (+138.2%)
|
1.02B
est: 337.49M (+201.9%)
|
562.50M
est: 264.10M (+113.0%)
|
175.16M
est: -244.15M (+171.7%)
|
-1.42B
est: -1.05B (-35.2%)
|
-1.13B
est: -1.01B (-11.3%)
|
480.24M
452.74M – 507.73M
+147.4% YoY
|
1.22B
1.15B – 1.29B
+154.7% YoY
|
1.47B
1.28B – 2.23B
+19.9% YoY
|
| SGA |
326.47M
est: 363.59M (-10.2%)
|
438.03M
est: 260.08M (+68.4%)
|
1.06B
est: 371.82M (+185.0%)
|
729.09M
est: 902.43M (-19.2%)
|
404.71M
est: 1.07B (-62.1%)
|
452.23M
est: 387.08M (+16.8%)
|
568.60M
est: 428.37M (+32.7%)
|
558.16M
est: 447.22M (+24.8%)
|
1.10B
est: 502.02M (+119.1%)
|
1.23B
est: 1.10B (+12.1%)
|
1.21B
est: 1.18B (+2.9%)
|
1.19B
est: 1.17B (+2.0%)
|
1.26B
1.22B – 1.28B
+7.7% YoY
|
1.35B
1.26B – 1.42B
+7.5% YoY
|
1.45B
1.38B – 1.50B
+7.3% YoY
|
| EPS |
0.15
est: 0.17 (-12.7%)
|
0.06
est: 0.11 (-41.2%)
|
-0.14
est: -0.03 (-426.5%)
|
-0.16
est: -0.14 (-12.9%)
|
-0.08
est: -0.04 (-82.9%)
|
0.06
est: 0.05 (+12.1%)
|
0.12
est: 0.10 (+25.6%)
|
0.14
est: 0.14 (+3.0%)
|
0.07
est: 0.13 (-45.5%)
|
0.02
est: -0.03 (+171.0%)
|
-0.18
est: -0.13 (-33.4%)
|
-0.14
est: 0.07 (-300.1%)
|
0.06
0.06 – 0.06
-11.6% YoY
|
0.16
0.15 – 0.17
+154.7% YoY
|
0.23
0.16 – 0.28
+48.4% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-29 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-28 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-27 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-26 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-22 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-21 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-20 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-05-19 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-18 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-15 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-14 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-13 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-12 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-11 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-08 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-07 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-06 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-05 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-05-04 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-30 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-29 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-28 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-27 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-24 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-23 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-22 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-21 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-20 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 4/5 |
| 2026-04-17 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
| 2026-04-16 | C- | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 1/5 | 3/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
| # | ETF | Weight | Est. AUM exposure | TER |
|---|---|---|---|---|
| 1 | iShares MSCI China Small-Cap ETF ECNS | 0.21% | 133.4K | 0.59% |
| 2 | iShares MSCI Agriculture Producers ETF VEGI | 0.06% | 93.4K | 0.39% |
| 3 | iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L | 0.03% | 20.4K | 0.74% |
| 4 | iShares MSCI Emerging Markets Small-Cap ETF EEMS | 0.02% | 85.6K | 0.72% |
| 5 | iShares MSCI EM Small Cap UCITS ETF IEMS.L | 0.02% | 75.4K | 0.74% |
| 6 | State Street SPDR S&P Emerging Markets Small Cap ETF EWX | 0.02% | 152.3K | 0.65% |
| 7 | Avantis Emerging Markets Small Cap Equity ETF AVEE | 0.02% | 23.5K | 0.42% |
| 8 | State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L | 0.02% | 112.3K | 0.55% |
| 9 | Vanguard FTSE All-World ex-US Small-Cap ETF VSS | 0.01% | 1.26M | 0.06% |
| 10 | Dimensional - Emerging Markets Core Equity 2 ETF DFEM | 0.00% | 394.0K | 0.39% |
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Chunlin Han | Vice President & Head of the Second Operation Center | 6M | male |
| Yugang Sun | Chief Executive Officer & Executive Director | 6M | male |
| Xiaohui Zhu | Chief Financial Officer & Executive Director | 3M | male |
| Li Yuan | Vice President and Head of Human Resources & Administration | — | female |
| Lijun Ma | Vice President and Head of Safety & Quality of Group | — | male |
| Weizheng Song | Vice President & Acting Chief Executive Officer of Modern Forage | — | male |
| Xue Zhang | VP & Chief Technical Engineer | — | male |
| Zhigang Guo | Assistant to the President & Head of the Technical Support Center | — | male |
| Zunyang Zhao | Vice President & Head of the First Operation Center | — | male |
| Jiangong Su | Assistant Vice President & Head of Finance Department | — | male |
| Kwok Fat Li | Company Secretary | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for 1117.HK
Short-term intention
Target Price Distribution
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.

MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
